{"text_format":"1","workbook":"xlsx","n_sheets":18,"sheets":["Cover","Assumptions","Hist_vol","Hist_expenditure","Hist_contributions","Unit_rates","CC_ratio","Macromonitor","Growth_rates","Grid connected batteries","Data Centres","Forecast_vol","Forecast_spend","Forecast_contrib","Forecast_netcapex","Lists","Output","Type 2 Capcons"],"not_rendered":{"charts":0,"images":1,"macros":0,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":8,"n_cols":4,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Powercor"]
[null,null,"Revised regulatory proposal 2026-31"]
[]
[null,null,{"$f":"REPLACE(LEFT(_xlfn.TEXTAFTER(CELL(\"filename\"),\" - \",1),FIND(\"Dec2025\",_xlfn.TEXTAFTER(CELL(\"filename\"),\" - \"),1)-4),1,1,UPPER(LEFT(LEFT(_xlfn.TEXTAFTER(CELL(\"filename\"),\" - \",1),FIND(\"Dec2025\",_xlfn.TEXTAFTER(CELL(\"filename\"),\" - \"),1)-4),1)))","v":"Connections"}]
[null,null,"Model number:",{"$f":"LEFT(_xlfn.TEXTAFTER(CELL(\"filename\"),\" MOD \"),FIND(\" - \",_xlfn.TEXTAFTER(CELL(\"filename\"),\" MOD \"),1)-1)","v":"6.01"}]
[]
[null,null,"2025-12-01"]

{"sheet":"Assumptions","index":1,"n_rows":29,"n_cols":26,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"business","v":"Powercor"}]
[{"$f":"title","v":"Connections"}]
["Assumptions"]
[]
[null,"Business:","Powercor"]
[null,"Title","Connections"]
[]
[null,"Output dollars","2026-06-30"]
[]
[]
[]
[null,"Input"]
[null,"Link/Calculated"]
[]
[]
[null,"Forecast",null,2026,null,null,{"$f":"AND(G$19>=$D16, G$19<$D$17)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false]
[null,"2026/27 - 2030/31 reg period",null,2027,null,null,{"$f":"AND(G$19>=$D$17, SUM(F$17:F$17)<5)","v":false},{"$f":"AND(H19>=$D$17, SUM(G17:G17)<5)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true]
[null,"Forecast period",null,null,null,null,{"$f":"OR(G16:G17)","v":false},{"$f":"OR(H16:H17)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true]
[null,"Fin year end",null,null,null,null,2012,{"$f":"G19+1","v":2013},2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031]
[null,"Basis",null,null,null,null,"Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Actual","Forecast","Forecast","Forecast","Forecast","Forecast","Forecast"]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"G19-1&\"/\"&RIGHT(G19,2)","v":"2011/12"},{"$f":"H19-1&\"/\"&RIGHT(H19,2)","v":"2012/13"},"2013/14","2014/15","2015/16","2016/17","2017/18","2018/19","2019/20","2020/21","2021/22","2022/23","2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31"]
[null,"Inflation conversions"]
[]
[null,"Cumulative escalation"]
[]
[null,"Conversion to June 2026",null,"2025/26",null,null,1.4459645901697533,1.4071393284986828,1.3784331292993885,1.34830696330551,1.3230564703590433,1.3065061201359789,1.2874840875168352,1.2621691503092691,1.2394255009564976,1.2148550550956208,1.2044893976289346,1.1637770601987727,1.0792519679060484,1.0372237869368932,1.0126697087669378,0.9874888044371688,0.96293404497711965,0.93898986075542412,0.91564106929300748,0.89287286563621082]

{"sheet":"Hist_vol","index":2,"n_rows":28,"n_cols":26,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Historical volumes"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,"Category","Type","RIN category","Description",null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"}]
[null,"Volumes"]
[null,"Connections","R1",{"$f":"IF(ISBLANK($C15), \"\", INDEX(Lists!T$7:T$21, MATCH($C15, Lists!$S$7:$S$21,0)))","v":"Residential"},{"$f":"IF(ISBLANK($C15), \"\", INDEX(Lists!U$7:U$21, MATCH($C15, Lists!$S$7:$S$21,0)))","v":"Simple connection LV"},null,15246.000000000002,13350,12650.84,12805.84,6511.5,0,0,0,0,0,0,0,0,0]
[null,"Connections","R2",{"$f":"IF(ISBLANK($C16), \"\", INDEX(Lists!T$7:T$21, MATCH($C16, Lists!$S$7:$S$21,0)))","v":"Residential"},{"$f":"IF(ISBLANK($C16), \"\", INDEX(Lists!U$7:U$21, MATCH($C16, Lists!$S$7:$S$21,0)))","v":"Complex connection LV"},null,2981,3148.5,3279.160469240016,2935.660469240016,2333.5,2102.5,2216.2205656075757,2305.7205656075757,2420,2464,2202,1804,1775,2196]
[null,"Connections","R3",{"$f":"IF(ISBLANK($C17), \"\", INDEX(Lists!T$7:T$21, MATCH($C17, Lists!$S$7:$S$21,0)))","v":"Residential"},{"$f":"IF(ISBLANK($C17), \"\", INDEX(Lists!U$7:U$21, MATCH($C17, Lists!$S$7:$S$21,0)))","v":"Complex connection HV"},null,352,374.5,342.51514788504608,270.51514788504608,184,177,238.25304788727408,215.75304788727408,169.5,184,225,200,175,143]
[null,"Connections","CI1",{"$f":"IF(ISBLANK($C18), \"\", INDEX(Lists!T$7:T$21, MATCH($C18, Lists!$S$7:$S$21,0)))","v":"Commercial/Industrial"},{"$f":"IF(ISBLANK($C18), \"\", INDEX(Lists!U$7:U$21, MATCH($C18, Lists!$S$7:$S$21,0)))","v":"Simple connection LV"},null,2119,2108,2117.4889090080269,1969.4889090080269,911.5,0,0,0,0,0,0,0,0,0]
[null,"Connections","CI2",{"$f":"IF(ISBLANK($C19), \"\", INDEX(Lists!T$7:T$21, MATCH($C19, Lists!$S$7:$S$21,0)))","v":"Commercial/Industrial"},{"$f":"IF(ISBLANK($C19), \"\", INDEX(Lists!U$7:U$21, MATCH($C19, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (customer connected at LV, minor HV works)"},null,0,0,0,0,325.5,305.5,399.5,357,182,182,144,135,156,206]
[null,"Connections","CI3",{"$f":"IF(ISBLANK($C20), \"\", INDEX(Lists!T$7:T$21, MATCH($C20, Lists!$S$7:$S$21,0)))","v":"Commercial/Industrial"},{"$f":"IF(ISBLANK($C20), \"\", INDEX(Lists!U$7:U$21, MATCH($C20, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (customer connected at LV, upstream asset works)"},null,371.25563415424665,359.27397227150459,345.54423124230573,323.38312826931843,290.5,331.5,378.77118712295476,361.27118712295476,330.5,300,347,377,366,466]
[null,"Connections","CI4",{"$f":"IF(ISBLANK($C21), \"\", INDEX(Lists!T$7:T$21, MATCH($C21, Lists!$S$7:$S$21,0)))","v":"Commercial/Industrial"},{"$f":"IF(ISBLANK($C21), \"\", INDEX(Lists!U$7:U$21, MATCH($C21, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (customer connected at HV)"},null,4,6.1030698199700639,6.1539441734006664,4.5508743534306024,8,9.5,4.9488912918353565,1.948891291835356,6,18,11,7,4,7]
[null,"Connections","CI5",{"$f":"IF(ISBLANK($C22), \"\", INDEX(Lists!T$7:T$21, MATCH($C22, Lists!$S$7:$S$21,0)))","v":"Commercial/Industrial"},{"$f":"IF(ISBLANK($C22), \"\", INDEX(Lists!U$7:U$21, MATCH($C22, Lists!$S$7:$S$21,0)))","v":"Complex connection sub-transmission"},null,0,0,0,0,0,0.5,0.5,0,0,0,0,0,0,8]
[null,"Connections","S1",{"$f":"IF(ISBLANK($C23), \"\", INDEX(Lists!T$7:T$21, MATCH($C23, Lists!$S$7:$S$21,0)))","v":"Subdivision"},{"$f":"IF(ISBLANK($C23), \"\", INDEX(Lists!U$7:U$21, MATCH($C23, Lists!$S$7:$S$21,0)))","v":"Complex connection LV"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Connections","S2",{"$f":"IF(ISBLANK($C24), \"\", INDEX(Lists!T$7:T$21, MATCH($C24, Lists!$S$7:$S$21,0)))","v":"Subdivision"},{"$f":"IF(ISBLANK($C24), \"\", INDEX(Lists!U$7:U$21, MATCH($C24, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (no upstream asset works)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Connections","S3",{"$f":"IF(ISBLANK($C25), \"\", INDEX(Lists!T$7:T$21, MATCH($C25, Lists!$S$7:$S$21,0)))","v":"Subdivision"},{"$f":"IF(ISBLANK($C25), \"\", INDEX(Lists!U$7:U$21, MATCH($C25, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (with upstream asset works)"},null,339.81037946536208,337.19908731417604,339.06429535976099,340.01505436952652,355,388,515.82021205533624,545.32021205533624,571.5,565,744,762,822,410]
[null,"Connections","EG1",{"$f":"IF(ISBLANK($C26), \"\", INDEX(Lists!T$7:T$21, MATCH($C26, Lists!$S$7:$S$21,0)))","v":"Embedded generation"},{"$f":"IF(ISBLANK($C26), \"\", INDEX(Lists!U$7:U$21, MATCH($C26, Lists!$S$7:$S$21,0)))","v":"Simple connection LV"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Connections","EG2",{"$f":"IF(ISBLANK($C27), \"\", INDEX(Lists!T$7:T$21, MATCH($C27, Lists!$S$7:$S$21,0)))","v":"Embedded generation"},{"$f":"IF(ISBLANK($C27), \"\", INDEX(Lists!U$7:U$21, MATCH($C27, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (small capacity)"},null,2.5,2.5,4.5051452054385752,22.005145205438573,33.5,45,33.82543044092251,5.3254304409225064,6.5,10,11,6,4,7]
[null,"Connections","EG3",{"$f":"IF(ISBLANK($C28), \"\", INDEX(Lists!T$7:T$21, MATCH($C28, Lists!$S$7:$S$21,0)))","v":"Embedded generation"},{"$f":"IF(ISBLANK($C28), \"\", INDEX(Lists!U$7:U$21, MATCH($C28, Lists!$S$7:$S$21,0)))","v":"Complex connection HV (large capacity)"},null,1,0.5,0,1.5,2,3.5,4.8629370689655174,2.8629370689655174,1,0,0.3,1,1,5]

{"sheet":"Hist_expenditure","index":3,"n_rows":29,"n_cols":26,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Historical expenditure (nominal)"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"}]
[null,"Spend ($ nominal)"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},null,4150616.0210431749,4032572.7542979,4133306.4154372299,4176432.5,2064772,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},null,16413889.869999999,18078915.030000001,19386223.699900001,18210392.124899998,15819933.125,15202905.955,15764602.9176,18036166.9626,20969203.925000001,21943934.619999997,25797993.760000002,29211145,28303389,28136433]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},null,7962583.7999999998,9029489.6300000008,8698155.1064999998,7149917.2015000004,5236533.5350000001,4758427.7050000001,5424535.1222000001,5794957.0171999997,6253504.9349999996,6378187.4199999999,8502291.1300000008,9208312,7870279,7195499]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},null,572661.07895682543,638455.55570210097,681483.98956277,680642,336125.5,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},null,11920524.515000001,12652027.020000003,14517672.735000001,21460597.210000001,25307641.740000002,24369820.140000001,29420368.059999999,36414488.909999996,32163312,21370241,16398707,19615700,20612576,17724892]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},null,25628849.992110729,27232391.845535766,27981651.930605855,25255357.108599998,22868775.445,25539319.945,26115451.325200003,26321892.280200001,31108437.640000001,31825876.559999999,36894348.200000003,42674696,46831206,48049078]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},null,2725418.6,3287566.6850000001,3467661.3849999998,1896616.5,1181901.5,1578575,1312211.8999999999,1360278.9,3466680.5,13718605.960000001,15077957.390000001,9956800,15240651,8004211.6000000462]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},null,0,0,0,0,0,3531095,3531095,0,0,0,0,4794000,1392000,19264942.730000131]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},null,23458451.680307411,27309038.403656274,25396993.749180388,25260384.314999998,31177524.91,34166605.865000002,33416326.150000002,28822572.150000002,30661216,36071499.310000002,32142123.710000001,35981982,45988027,56535389]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},null,839714.84400000004,794454.76500000001,959487.26500000001,1054125.5,702632.5,1834074,2400153.669999999,2029107.1699999992,4208256.5,3538915,3173870.44,2181577,3594375,5609020]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},null,5696026.3950000005,1419587.4850000001,0,2457579.5,3016802.5,6059223,16305035,17126694,6563910,1123000,1353000,3556123,10167000,5609020]
[null,null,"Total",null,null,null,{"$f":"SUM(G15:G28)","v":99368736.79641813},104474499.17419206,105222636.27618626,107602043.95999999,107712642.755,117040046.61000001,133689779.14500001,135906157.39000002,135394521.5,135970259.87,139340291.63,157180335,{"$f":"SUM(S15:S28)","v":179999503},196128485.33000019]

{"sheet":"Hist_contributions","index":4,"n_rows":29,"n_cols":26,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Historical Type 1 Contributions (nominal)"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"}]
[null,"Contributions ($ nominal)"]
[null,{"$f":"Hist_expenditure!B15","v":"Connections"},{"$f":"Hist_expenditure!C15","v":"R1"},{"$f":"Hist_expenditure!D15","v":"Residential"},{"$f":"Hist_expenditure!E15","v":"Simple connection LV"},null,1985256.7257871337,1510445.9183576051,1353901.495487177,1528437.1667724568,855080.566508324,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_expenditure!B16","v":"Connections"},{"$f":"Hist_expenditure!C16","v":"R2"},{"$f":"Hist_expenditure!D16","v":"Residential"},{"$f":"Hist_expenditure!E16","v":"Complex connection LV"},null,7623470.6615494769,6712217.9000652209,6343300.3371731285,6605176.6876800451,7853978.6120972894,10402989.319717128,13382741.985924246,13030698.761521693,13483902.448559526,16921069,17765004,16162449,21748013,21903215]
[null,{"$f":"Hist_expenditure!B17","v":"Connections"},{"$f":"Hist_expenditure!C17","v":"R3"},{"$f":"Hist_expenditure!D17","v":"Residential"},{"$f":"Hist_expenditure!E17","v":"Complex connection HV"},null,3786470.2842433373,3350453.889248353,2849862.4128933381,2577062.4742733375,2527035.6984683098,3284577.4231119016,4571117.6779180979,4213053.6544821542,3234213.0793305505,3487001,4639849,4572277,4201601,3891708]
[null,{"$f":"Hist_expenditure!B18","v":"Connections"},{"$f":"Hist_expenditure!C18","v":"CI1"},{"$f":"Hist_expenditure!D18","v":"Commercial/Industrial"},{"$f":"Hist_expenditure!E18","v":"Simple connection LV"},null,274293.59278126259,237855.92414960728,223290.91007967491,249056.92873116289,139199.08975804286,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_expenditure!B19","v":"Connections"},{"$f":"Hist_expenditure!C19","v":"CI2"},{"$f":"Hist_expenditure!D19","v":"Commercial/Industrial"},{"$f":"Hist_expenditure!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},null,5186941.16,12402412.539999995,14603217.0750507,24794843.950150002,28862076.743731536,24466217.089347519,25966991.490715288,37257341.975000009,42869693.033722654,23682397.982111491,18459514.58320066,21306708,18979101,16838407]
[null,{"$f":"Hist_expenditure!B20","v":"Connections"},{"$f":"Hist_expenditure!C20","v":"CI3"},{"$f":"Hist_expenditure!D20","v":"Commercial/Industrial"},{"$f":"Hist_expenditure!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},null,12058423.246437673,9722402.0601012707,8765342.5334928073,8685004.1877789535,10852693.045284841,16378583.358535662,20325293.532872684,17849721.288081639,11192899.026962427,9166512,9676385,14105659,16734897,17922641]
[null,{"$f":"Hist_expenditure!B21","v":"Connections"},{"$f":"Hist_expenditure!C21","v":"CI4"},{"$f":"Hist_expenditure!D21","v":"Commercial/Industrial"},{"$f":"Hist_expenditure!E21","v":"Complex connection HV (customer connected at HV)"},null,1299566.5090034662,1197965.0647888987,1137240.4081721611,634520.64814902097,639012.90723208152,1051148.3307549583,1087742.1748127965,977880.9719767184,2089608.5628774096,9629558,10784273,14924840,8367591,8220311.3900000006]
[null,{"$f":"Hist_expenditure!B22","v":"Connections"},{"$f":"Hist_expenditure!C22","v":"CI5"},{"$f":"Hist_expenditure!D22","v":"Commercial/Industrial"},{"$f":"Hist_expenditure!E22","v":"Complex connection sub-transmission"},null,0,0,0,0,0,2737202.6872067205,2737202.6872067205,0,0,0,0,0,764251,19144249.809999999]
[null,{"$f":"Hist_expenditure!B23","v":"Connections"},{"$f":"Hist_expenditure!C23","v":"S1"},{"$f":"Hist_expenditure!D23","v":"Subdivision"},{"$f":"Hist_expenditure!E23","v":"Complex connection LV"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_expenditure!B24","v":"Connections"},{"$f":"Hist_expenditure!C24","v":"S2"},{"$f":"Hist_expenditure!D24","v":"Subdivision"},{"$f":"Hist_expenditure!E24","v":"Complex connection HV (no upstream asset works)"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_expenditure!B25","v":"Connections"},{"$f":"Hist_expenditure!C25","v":"S3"},{"$f":"Hist_expenditure!D25","v":"Subdivision"},{"$f":"Hist_expenditure!E25","v":"Complex connection HV (with upstream asset works)"},null,4957249.5762172546,3842172.9884917052,3286545.7564531928,4086101.6382680237,6298453.3824286722,9321808.4010213781,13800072.856705328,13111146.219056562,12573585.25857798,15456049,9808561,8973722,7441041,10476892]
[null,{"$f":"Hist_expenditure!B26","v":"Connections"},{"$f":"Hist_expenditure!C26","v":"EG1"},{"$f":"Hist_expenditure!D26","v":"Embedded generation"},{"$f":"Hist_expenditure!E26","v":"Simple connection LV"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"Hist_expenditure!B27","v":"Connections"},{"$f":"Hist_expenditure!C27","v":"EG2"},{"$f":"Hist_expenditure!D27","v":"Embedded generation"},{"$f":"Hist_expenditure!E27","v":"Complex connection HV (small capacity)"},null,377249.18141840468,314626.8827047142,309047.35710361379,361730.34671629063,367813.54634828301,1341890.9627203243,2012166.854679991,1508396.2753066921,8608713.294093214,11205732,7400758,3115794,4728584,5572649]
[null,{"$f":"Hist_expenditure!B28","v":"Connections"},{"$f":"Hist_expenditure!C28","v":"EG3"},{"$f":"Hist_expenditure!D28","v":"Embedded generation"},{"$f":"Hist_expenditure!E28","v":"Complex connection HV (large capacity)"},null,2949341.7142707752,585857.76641083765,0,1017753.2778918175,1348364.0922096265,4594051.695867856,14277636.861525692,13586809.01957454,4184279.5395988934,3555903,3154894,5078962,13365148,5572649]
[null,null,"Total",null,null,null,{"$f":"SUM(G15:G28)","v":40498262.651708789},{"$f":"SUM(H15:H28)","v":39876410.934318207},38871748.285905801,50539687.306411102,59743707.684067011,73578469.268283442,98160966.122360826,101535048.16499999,98236894.243722662,93104221.982111484,81689238.583200663,88240411,96330227,109542722.2]

{"sheet":"Unit_rates","index":5,"n_rows":28,"n_cols":20,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Unit rates"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"}]
[null,"Unit rate ($ June 2026)"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},null,{"$f":"IF(Hist_vol!G15=0,0, Hist_expenditure!G15*Assumptions!G$29/Hist_vol!G15)","v":393.65366613011321},{"$f":"IF(Hist_vol!H15=0,0, Hist_expenditure!H15*Assumptions!H$29/Hist_vol!H15)","v":425.04806873444426},{"$f":"IF(Hist_vol!I15=0,0, Hist_expenditure!I15*Assumptions!I$29/Hist_vol!I15)","v":450.36428384078675},{"$f":"IF(Hist_vol!J15=0,0, Hist_expenditure!J15*Assumptions!J$29/Hist_vol!J15)","v":439.73007795860639},{"$f":"IF(Hist_vol!K15=0,0, Hist_expenditure!K15*Assumptions!K$29/Hist_vol!K15)","v":419.53619817494928},{"$f":"IF(Hist_vol!L15=0,0, Hist_expenditure!L15*Assumptions!L$29/Hist_vol!L15)","v":0},{"$f":"IF(Hist_vol!M15=0,0, Hist_expenditure!M15*Assumptions!M$29/Hist_vol!M15)","v":0},{"$f":"IF(Hist_vol!N15=0,0, Hist_expenditure!N15*Assumptions!N$29/Hist_vol!N15)","v":0},{"$f":"IF(Hist_vol!O15=0,0, Hist_expenditure!O15*Assumptions!O$29/Hist_vol!O15)","v":0},{"$f":"IF(Hist_vol!P15=0,0, Hist_expenditure!P15*Assumptions!P$29/Hist_vol!P15)","v":0},{"$f":"IF(Hist_vol!Q15=0,0, Hist_expenditure!Q15*Assumptions!Q$29/Hist_vol!Q15)","v":0},{"$f":"IF(Hist_vol!R15=0,0, Hist_expenditure!R15*Assumptions!R$29/Hist_vol!R15)","v":0},{"$f":"IF(Hist_vol!S15=0,0, Hist_expenditure!S15*Assumptions!S$29/Hist_vol!S15)","v":0},{"$f":"IF(Hist_vol!T15=0,0, Hist_expenditure!T15*Assumptions!T$29/Hist_vol!T15)","v":0}]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},null,{"$f":"IF(Hist_vol!G16=0,0, Hist_expenditure!G16*Assumptions!G$29/Hist_vol!G16)","v":7961.7254407802802},{"$f":"IF(Hist_vol!H16=0,0, Hist_expenditure!H16*Assumptions!H$29/Hist_vol!H16)","v":8079.8959362550258},{"$f":"IF(Hist_vol!I16=0,0, Hist_expenditure!I16*Assumptions!I$29/Hist_vol!I16)","v":8149.2239402801797},{"$f":"IF(Hist_vol!J16=0,0, Hist_expenditure!J16*Assumptions!J$29/Hist_vol!J16)","v":8363.7732509586931},{"$f":"IF(Hist_vol!K16=0,0, Hist_expenditure!K16*Assumptions!K$29/Hist_vol!K16)","v":8969.6442604150889},{"$f":"IF(Hist_vol!L16=0,0, Hist_expenditure!L16*Assumptions!L$29/Hist_vol!L16)","v":9447.1770150103312},{"$f":"IF(Hist_vol!M16=0,0, Hist_expenditure!M16*Assumptions!M$29/Hist_vol!M16)","v":9158.2380009487679},{"$f":"IF(Hist_vol!N16=0,0, Hist_expenditure!N16*Assumptions!N$29/Hist_vol!N16)","v":9873.1363503375233},{"$f":"IF(Hist_vol!O16=0,0, Hist_expenditure!O16*Assumptions!O$29/Hist_vol!O16)","v":10739.572760083505},{"$f":"IF(Hist_vol!P16=0,0, Hist_expenditure!P16*Assumptions!P$29/Hist_vol!P16)","v":10819.277557546589},{"$f":"IF(Hist_vol!Q16=0,0, Hist_expenditure!Q16*Assumptions!Q$29/Hist_vol!Q16)","v":14111.448666674574},{"$f":"IF(Hist_vol!R16=0,0, Hist_expenditure!R16*Assumptions!R$29/Hist_vol!R16)","v":18844.379408614233},{"$f":"IF(Hist_vol!S16=0,0, Hist_expenditure!S16*Assumptions!S$29/Hist_vol!S16)","v":17209.289169949523},{"$f":"IF(Hist_vol!T16=0,0, Hist_expenditure!T16*Assumptions!T$29/Hist_vol!T16)","v":13289.516205444523}]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},null,{"$f":"IF(Hist_vol!G17=0,0, Hist_expenditure!G17*Assumptions!G$29/Hist_vol!G17)","v":32709.131309827604},{"$f":"IF(Hist_vol!H17=0,0, Hist_expenditure!H17*Assumptions!H$29/Hist_vol!H17)","v":33927.23624738057},{"$f":"IF(Hist_vol!I17=0,0, Hist_expenditure!I17*Assumptions!I$29/Hist_vol!I17)","v":35005.240605032282},{"$f":"IF(Hist_vol!J17=0,0, Hist_expenditure!J17*Assumptions!J$29/Hist_vol!J17)","v":35636.759069539723},{"$f":"IF(Hist_vol!K17=0,0, Hist_expenditure!K17*Assumptions!K$29/Hist_vol!K17)","v":37653.421607249256},{"$f":"IF(Hist_vol!L17=0,0, Hist_expenditure!L17*Assumptions!L$29/Hist_vol!L17)","v":35123.81310060509},{"$f":"IF(Hist_vol!M17=0,0, Hist_expenditure!M17*Assumptions!M$29/Hist_vol!M17)","v":29313.382195694172},{"$f":"IF(Hist_vol!N17=0,0, Hist_expenditure!N17*Assumptions!N$29/Hist_vol!N17)","v":33900.869749471938},{"$f":"IF(Hist_vol!O17=0,0, Hist_expenditure!O17*Assumptions!O$29/Hist_vol!O17)","v":45727.159214137493},{"$f":"IF(Hist_vol!P17=0,0, Hist_expenditure!P17*Assumptions!P$29/Hist_vol!P17)","v":42111.81103007769},{"$f":"IF(Hist_vol!Q17=0,0, Hist_expenditure!Q17*Assumptions!Q$29/Hist_vol!Q17)","v":45515.19787395349},{"$f":"IF(Hist_vol!R17=0,0, Hist_expenditure!R17*Assumptions!R$29/Hist_vol!R17)","v":53582.111343765406},{"$f":"IF(Hist_vol!S17=0,0, Hist_expenditure!S17*Assumptions!S$29/Hist_vol!S17)","v":48537.223421255127},{"$f":"IF(Hist_vol!T17=0,0, Hist_expenditure!T17*Assumptions!T$29/Hist_vol!T17)","v":52191.207843920478}]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},null,{"$f":"IF(Hist_vol!G18=0,0, Hist_expenditure!G18*Assumptions!G$29/Hist_vol!G18)","v":390.77283734779371},{"$f":"IF(Hist_vol!H18=0,0, Hist_expenditure!H18*Assumptions!H$29/Hist_vol!H18)","v":426.18402368449131},{"$f":"IF(Hist_vol!I18=0,0, Hist_expenditure!I18*Assumptions!I$29/Hist_vol!I18)","v":443.62929331257243},{"$f":"IF(Hist_vol!J18=0,0, Hist_expenditure!J18*Assumptions!J$29/Hist_vol!J18)","v":465.96573553715234},{"$f":"IF(Hist_vol!K18=0,0, Hist_expenditure!K18*Assumptions!K$29/Hist_vol!K18)","v":487.89140716145761},{"$f":"IF(Hist_vol!L18=0,0, Hist_expenditure!L18*Assumptions!L$29/Hist_vol!L18)","v":0},{"$f":"IF(Hist_vol!M18=0,0, Hist_expenditure!M18*Assumptions!M$29/Hist_vol!M18)","v":0},{"$f":"IF(Hist_vol!N18=0,0, Hist_expenditure!N18*Assumptions!N$29/Hist_vol!N18)","v":0},{"$f":"IF(Hist_vol!O18=0,0, Hist_expenditure!O18*Assumptions!O$29/Hist_vol!O18)","v":0},{"$f":"IF(Hist_vol!P18=0,0, Hist_expenditure!P18*Assumptions!P$29/Hist_vol!P18)","v":0},{"$f":"IF(Hist_vol!Q18=0,0, Hist_expenditure!Q18*Assumptions!Q$29/Hist_vol!Q18)","v":0},{"$f":"IF(Hist_vol!R18=0,0, Hist_expenditure!R18*Assumptions!R$29/Hist_vol!R18)","v":0},{"$f":"IF(Hist_vol!S18=0,0, Hist_expenditure!S18*Assumptions!S$29/Hist_vol!S18)","v":0},{"$f":"IF(Hist_vol!T18=0,0, Hist_expenditure!T18*Assumptions!T$29/Hist_vol!T18)","v":0}]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},null,{"$f":"IF(Hist_vol!G19=0,0, Hist_expenditure!G19*Assumptions!G$29/Hist_vol!G19)","v":0},{"$f":"IF(Hist_vol!H19=0,0, Hist_expenditure!H19*Assumptions!H$29/Hist_vol!H19)","v":0},{"$f":"IF(Hist_vol!I19=0,0, Hist_expenditure!I19*Assumptions!I$29/Hist_vol!I19)","v":0},{"$f":"IF(Hist_vol!J19=0,0, Hist_expenditure!J19*Assumptions!J$29/Hist_vol!J19)","v":0},{"$f":"IF(Hist_vol!K19=0,0, Hist_expenditure!K19*Assumptions!K$29/Hist_vol!K19)","v":102867.70861331982},{"$f":"IF(Hist_vol!L19=0,0, Hist_expenditure!L19*Assumptions!L$29/Hist_vol!L19)","v":104220.35731431437},{"$f":"IF(Hist_vol!M19=0,0, Hist_expenditure!M19*Assumptions!M$29/Hist_vol!M19)","v":94814.157011610863},{"$f":"IF(Hist_vol!N19=0,0, Hist_expenditure!N19*Assumptions!N$29/Hist_vol!N19)","v":128742.98186689356},{"$f":"IF(Hist_vol!O19=0,0, Hist_expenditure!O19*Assumptions!O$29/Hist_vol!O19)","v":219033.12685725346},{"$f":"IF(Hist_vol!P19=0,0, Hist_expenditure!P19*Assumptions!P$29/Hist_vol!P19)","v":142646.95223880053},{"$f":"IF(Hist_vol!Q19=0,0, Hist_expenditure!Q19*Assumptions!Q$29/Hist_vol!Q19)","v":137167.14386335691},{"$f":"IF(Hist_vol!R19=0,0, Hist_expenditure!R19*Assumptions!R$29/Hist_vol!R19)","v":169098.53096104492},{"$f":"IF(Hist_vol!S19=0,0, Hist_expenditure!S19*Assumptions!S$29/Hist_vol!S19)","v":142603.61033085248},{"$f":"IF(Hist_vol!T19=0,0, Hist_expenditure!T19*Assumptions!T$29/Hist_vol!T19)","v":89246.017491686624}]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},null,{"$f":"IF(Hist_vol!G20=0,0, Hist_expenditure!G20*Assumptions!G$29/Hist_vol!G20)","v":99819.116980640116},{"$f":"IF(Hist_vol!H20=0,0, Hist_expenditure!H20*Assumptions!H$29/Hist_vol!H20)","v":106658.9080546637},{"$f":"IF(Hist_vol!I20=0,0, Hist_expenditure!I20*Assumptions!I$29/Hist_vol!I20)","v":111623.44078209862},{"$f":"IF(Hist_vol!J20=0,0, Hist_expenditure!J20*Assumptions!J$29/Hist_vol!J20)","v":105299.16644857763},{"$f":"IF(Hist_vol!K20=0,0, Hist_expenditure!K20*Assumptions!K$29/Hist_vol!K20)","v":104153.80833630038},{"$f":"IF(Hist_vol!L20=0,0, Hist_expenditure!L20*Assumptions!L$29/Hist_vol!L20)","v":100655.43834767232},{"$f":"IF(Hist_vol!M20=0,0, Hist_expenditure!M20*Assumptions!M$29/Hist_vol!M20)","v":88769.233676163567},{"$f":"IF(Hist_vol!N20=0,0, Hist_expenditure!N20*Assumptions!N$29/Hist_vol!N20)","v":91960.503904024779},{"$f":"IF(Hist_vol!O20=0,0, Hist_expenditure!O20*Assumptions!O$29/Hist_vol!O20)","v":116661.39457165194},{"$f":"IF(Hist_vol!P20=0,0, Hist_expenditure!P20*Assumptions!P$29/Hist_vol!P20)","v":128879.42340588408},{"$f":"IF(Hist_vol!Q20=0,0, Hist_expenditure!Q20*Assumptions!Q$29/Hist_vol!Q20)","v":128065.85371564892},{"$f":"IF(Hist_vol!R20=0,0, Hist_expenditure!R20*Assumptions!R$29/Hist_vol!R20)","v":131734.30306566664},{"$f":"IF(Hist_vol!S20=0,0, Hist_expenditure!S20*Assumptions!S$29/Hist_vol!S20)","v":138094.73015003701},{"$f":"IF(Hist_vol!T20=0,0, Hist_expenditure!T20*Assumptions!T$29/Hist_vol!T20)","v":106947.7395750776}]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},null,{"$f":"IF(Hist_vol!G21=0,0, Hist_expenditure!G21*Assumptions!G$29/Hist_vol!G21)","v":985214.69724750577},{"$f":"IF(Hist_vol!H21=0,0, Hist_expenditure!H21*Assumptions!H$29/Hist_vol!H21)","v":757989.75171288999},{"$f":"IF(Hist_vol!I21=0,0, Hist_expenditure!I21*Assumptions!I$29/Hist_vol!I21)","v":776727.76996200951},{"$f":"IF(Hist_vol!J21=0,0, Hist_expenditure!J21*Assumptions!J$29/Hist_vol!J21)","v":561918.66333167499},{"$f":"IF(Hist_vol!K21=0,0, Hist_expenditure!K21*Assumptions!K$29/Hist_vol!K21)","v":195465.30336275735},{"$f":"IF(Hist_vol!L21=0,0, Hist_expenditure!L21*Assumptions!L$29/Hist_vol!L21)","v":217096.62090459504},{"$f":"IF(Hist_vol!M21=0,0, Hist_expenditure!M21*Assumptions!M$29/Hist_vol!M21)","v":341379.88512446772},{"$f":"IF(Hist_vol!N21=0,0, Hist_expenditure!N21*Assumptions!N$29/Hist_vol!N21)","v":880963.48451521143},{"$f":"IF(Hist_vol!O21=0,0, Hist_expenditure!O21*Assumptions!O$29/Hist_vol!O21)","v":716115.36922810366},{"$f":"IF(Hist_vol!P21=0,0, Hist_expenditure!P21*Assumptions!P$29/Hist_vol!P21)","v":925895.43329838407},{"$f":"IF(Hist_vol!Q21=0,0, Hist_expenditure!Q21*Assumptions!Q$29/Hist_vol!Q21)","v":1651021.8012868948},{"$f":"IF(Hist_vol!R21=0,0, Hist_expenditure!R21*Assumptions!R$29/Hist_vol!R21)","v":1655356.4904267343},{"$f":"IF(Hist_vol!S21=0,0, Hist_expenditure!S21*Assumptions!S$29/Hist_vol!S21)","v":4112125.6459798212},{"$f":"IF(Hist_vol!T21=0,0, Hist_expenditure!T21*Assumptions!T$29/Hist_vol!T21)","v":1186022.6667423225}]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},null,{"$f":"IF(Hist_vol!G22=0,0, Hist_expenditure!G22*Assumptions!G$29/Hist_vol!G22)","v":0},{"$f":"IF(Hist_vol!H22=0,0, Hist_expenditure!H22*Assumptions!H$29/Hist_vol!H22)","v":0},{"$f":"IF(Hist_vol!I22=0,0, Hist_expenditure!I22*Assumptions!I$29/Hist_vol!I22)","v":0},{"$f":"IF(Hist_vol!J22=0,0, Hist_expenditure!J22*Assumptions!J$29/Hist_vol!J22)","v":0},{"$f":"IF(Hist_vol!K22=0,0, Hist_expenditure!K22*Assumptions!K$29/Hist_vol!K22)","v":0},{"$f":"IF(Hist_vol!L22=0,0, Hist_expenditure!L22*Assumptions!L$29/Hist_vol!L22)","v":9226794.4565631095},{"$f":"IF(Hist_vol!M22=0,0, Hist_expenditure!M22*Assumptions!M$29/Hist_vol!M22)","v":9092457.2480205186},{"$f":"IF(Hist_vol!N22=0,0, Hist_expenditure!N22*Assumptions!N$29/Hist_vol!N22)","v":0},{"$f":"IF(Hist_vol!O22=0,0, Hist_expenditure!O22*Assumptions!O$29/Hist_vol!O22)","v":0},{"$f":"IF(Hist_vol!P22=0,0, Hist_expenditure!P22*Assumptions!P$29/Hist_vol!P22)","v":0},{"$f":"IF(Hist_vol!Q22=0,0, Hist_expenditure!Q22*Assumptions!Q$29/Hist_vol!Q22)","v":0},{"$f":"IF(Hist_vol!R22=0,0, Hist_expenditure!R22*Assumptions!R$29/Hist_vol!R22)","v":0},{"$f":"IF(Hist_vol!S22=0,0, Hist_expenditure!S22*Assumptions!S$29/Hist_vol!S22)","v":0},{"$f":"IF(Hist_vol!T22=0,0, Hist_expenditure!T22*Assumptions!T$29/Hist_vol!T22)","v":2497757.106691638}]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},null,{"$f":"IF(Hist_vol!G23=0,0, Hist_expenditure!G23*Assumptions!G$29/Hist_vol!G23)","v":0},{"$f":"IF(Hist_vol!H23=0,0, Hist_expenditure!H23*Assumptions!H$29/Hist_vol!H23)","v":0},{"$f":"IF(Hist_vol!I23=0,0, Hist_expenditure!I23*Assumptions!I$29/Hist_vol!I23)","v":0},{"$f":"IF(Hist_vol!J23=0,0, Hist_expenditure!J23*Assumptions!J$29/Hist_vol!J23)","v":0},{"$f":"IF(Hist_vol!K23=0,0, Hist_expenditure!K23*Assumptions!K$29/Hist_vol!K23)","v":0},{"$f":"IF(Hist_vol!L23=0,0, Hist_expenditure!L23*Assumptions!L$29/Hist_vol!L23)","v":0},{"$f":"IF(Hist_vol!M23=0,0, Hist_expenditure!M23*Assumptions!M$29/Hist_vol!M23)","v":0},{"$f":"IF(Hist_vol!N23=0,0, Hist_expenditure!N23*Assumptions!N$29/Hist_vol!N23)","v":0},{"$f":"IF(Hist_vol!O23=0,0, Hist_expenditure!O23*Assumptions!O$29/Hist_vol!O23)","v":0},{"$f":"IF(Hist_vol!P23=0,0, Hist_expenditure!P23*Assumptions!P$29/Hist_vol!P23)","v":0},{"$f":"IF(Hist_vol!Q23=0,0, Hist_expenditure!Q23*Assumptions!Q$29/Hist_vol!Q23)","v":0},{"$f":"IF(Hist_vol!R23=0,0, Hist_expenditure!R23*Assumptions!R$29/Hist_vol!R23)","v":0},{"$f":"IF(Hist_vol!S23=0,0, Hist_expenditure!S23*Assumptions!S$29/Hist_vol!S23)","v":0},{"$f":"IF(Hist_vol!T23=0,0, Hist_expenditure!T23*Assumptions!T$29/Hist_vol!T23)","v":0}]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},null,{"$f":"IF(Hist_vol!G24=0,0, Hist_expenditure!G24*Assumptions!G$29/Hist_vol!G24)","v":0},{"$f":"IF(Hist_vol!H24=0,0, Hist_expenditure!H24*Assumptions!H$29/Hist_vol!H24)","v":0},{"$f":"IF(Hist_vol!I24=0,0, Hist_expenditure!I24*Assumptions!I$29/Hist_vol!I24)","v":0},{"$f":"IF(Hist_vol!J24=0,0, Hist_expenditure!J24*Assumptions!J$29/Hist_vol!J24)","v":0},{"$f":"IF(Hist_vol!K24=0,0, Hist_expenditure!K24*Assumptions!K$29/Hist_vol!K24)","v":0},{"$f":"IF(Hist_vol!L24=0,0, Hist_expenditure!L24*Assumptions!L$29/Hist_vol!L24)","v":0},{"$f":"IF(Hist_vol!M24=0,0, Hist_expenditure!M24*Assumptions!M$29/Hist_vol!M24)","v":0},{"$f":"IF(Hist_vol!N24=0,0, Hist_expenditure!N24*Assumptions!N$29/Hist_vol!N24)","v":0},{"$f":"IF(Hist_vol!O24=0,0, Hist_expenditure!O24*Assumptions!O$29/Hist_vol!O24)","v":0},{"$f":"IF(Hist_vol!P24=0,0, Hist_expenditure!P24*Assumptions!P$29/Hist_vol!P24)","v":0},{"$f":"IF(Hist_vol!Q24=0,0, Hist_expenditure!Q24*Assumptions!Q$29/Hist_vol!Q24)","v":0},{"$f":"IF(Hist_vol!R24=0,0, Hist_expenditure!R24*Assumptions!R$29/Hist_vol!R24)","v":0},{"$f":"IF(Hist_vol!S24=0,0, Hist_expenditure!S24*Assumptions!S$29/Hist_vol!S24)","v":0},{"$f":"IF(Hist_vol!T24=0,0, Hist_expenditure!T24*Assumptions!T$29/Hist_vol!T24)","v":0}]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},null,{"$f":"IF(Hist_vol!G25=0,0, Hist_expenditure!G25*Assumptions!G$29/Hist_vol!G25)","v":99820.642686961379},{"$f":"IF(Hist_vol!H25=0,0, Hist_expenditure!H25*Assumptions!H$29/Hist_vol!H25)","v":113961.22767515603},{"$f":"IF(Hist_vol!I25=0,0, Hist_expenditure!I25*Assumptions!I$29/Hist_vol!I25)","v":103249.02399804367},{"$f":"IF(Hist_vol!J25=0,0, Hist_expenditure!J25*Assumptions!J$29/Hist_vol!J25)","v":100168.36498854816},{"$f":"IF(Hist_vol!K25=0,0, Hist_expenditure!K25*Assumptions!K$29/Hist_vol!K25)","v":116196.12975198803},{"$f":"IF(Hist_vol!L25=0,0, Hist_expenditure!L25*Assumptions!L$29/Hist_vol!L25)","v":115048.65893529984},{"$f":"IF(Hist_vol!M25=0,0, Hist_expenditure!M25*Assumptions!M$29/Hist_vol!M25)","v":83406.945241576323},{"$f":"IF(Hist_vol!N25=0,0, Hist_expenditure!N25*Assumptions!N$29/Hist_vol!N25)","v":66711.19205939419},{"$f":"IF(Hist_vol!O25=0,0, Hist_expenditure!O25*Assumptions!O$29/Hist_vol!O25)","v":66495.700788688322},{"$f":"IF(Hist_vol!P25=0,0, Hist_expenditure!P25*Assumptions!P$29/Hist_vol!P25)","v":77560.430586958755},{"$f":"IF(Hist_vol!Q25=0,0, Hist_expenditure!Q25*Assumptions!Q$29/Hist_vol!Q25)","v":52036.08498114597},{"$f":"IF(Hist_vol!R25=0,0, Hist_expenditure!R25*Assumptions!R$29/Hist_vol!R25)","v":54954.0751077233},{"$f":"IF(Hist_vol!S25=0,0, Hist_expenditure!S25*Assumptions!S$29/Hist_vol!S25)","v":60380.375474290129},{"$f":"IF(Hist_vol!T25=0,0, Hist_expenditure!T25*Assumptions!T$29/Hist_vol!T25)","v":143024.02505983019}]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},null,{"$f":"IF(Hist_vol!G26=0,0, Hist_expenditure!G26*Assumptions!G$29/Hist_vol!G26)","v":0},{"$f":"IF(Hist_vol!H26=0,0, Hist_expenditure!H26*Assumptions!H$29/Hist_vol!H26)","v":0},{"$f":"IF(Hist_vol!I26=0,0, Hist_expenditure!I26*Assumptions!I$29/Hist_vol!I26)","v":0},{"$f":"IF(Hist_vol!J26=0,0, Hist_expenditure!J26*Assumptions!J$29/Hist_vol!J26)","v":0},{"$f":"IF(Hist_vol!K26=0,0, Hist_expenditure!K26*Assumptions!K$29/Hist_vol!K26)","v":0},{"$f":"IF(Hist_vol!L26=0,0, Hist_expenditure!L26*Assumptions!L$29/Hist_vol!L26)","v":0},{"$f":"IF(Hist_vol!M26=0,0, Hist_expenditure!M26*Assumptions!M$29/Hist_vol!M26)","v":0},{"$f":"IF(Hist_vol!N26=0,0, Hist_expenditure!N26*Assumptions!N$29/Hist_vol!N26)","v":0},{"$f":"IF(Hist_vol!O26=0,0, Hist_expenditure!O26*Assumptions!O$29/Hist_vol!O26)","v":0},{"$f":"IF(Hist_vol!P26=0,0, Hist_expenditure!P26*Assumptions!P$29/Hist_vol!P26)","v":0},{"$f":"IF(Hist_vol!Q26=0,0, Hist_expenditure!Q26*Assumptions!Q$29/Hist_vol!Q26)","v":0},{"$f":"IF(Hist_vol!R26=0,0, Hist_expenditure!R26*Assumptions!R$29/Hist_vol!R26)","v":0},{"$f":"IF(Hist_vol!S26=0,0, Hist_expenditure!S26*Assumptions!S$29/Hist_vol!S26)","v":0},{"$f":"IF(Hist_vol!T26=0,0, Hist_expenditure!T26*Assumptions!T$29/Hist_vol!T26)","v":0}]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},null,{"$f":"IF(Hist_vol!G27=0,0, Hist_expenditure!G27*Assumptions!G$29/Hist_vol!G27)","v":485679.17210556736},{"$f":"IF(Hist_vol!H27=0,0, Hist_expenditure!H27*Assumptions!H$29/Hist_vol!H27)","v":447163.41781787155},{"$f":"IF(Hist_vol!I27=0,0, Hist_expenditure!I27*Assumptions!I$29/Hist_vol!I27)","v":293573.00883892551},{"$f":"IF(Hist_vol!J27=0,0, Hist_expenditure!J27*Assumptions!J$29/Hist_vol!J27)","v":64588.746794392056},{"$f":"IF(Hist_vol!K27=0,0, Hist_expenditure!K27*Assumptions!K$29/Hist_vol!K27)","v":27749.924639091059},{"$f":"IF(Hist_vol!L27=0,0, Hist_expenditure!L27*Assumptions!L$29/Hist_vol!L27)","v":53249.53123960612},{"$f":"IF(Hist_vol!M27=0,0, Hist_expenditure!M27*Assumptions!M$29/Hist_vol!M27)","v":91356.107444581416},{"$f":"IF(Hist_vol!N27=0,0, Hist_expenditure!N27*Assumptions!N$29/Hist_vol!N27)","v":480914.45396885101},{"$f":"IF(Hist_vol!O27=0,0, Hist_expenditure!O27*Assumptions!O$29/Hist_vol!O27)","v":802433.91087168269},{"$f":"IF(Hist_vol!P27=0,0, Hist_expenditure!P27*Assumptions!P$29/Hist_vol!P27)","v":429926.8777303719},{"$f":"IF(Hist_vol!Q27=0,0, Hist_expenditure!Q27*Assumptions!Q$29/Hist_vol!Q27)","v":347535.75403889833},{"$f":"IF(Hist_vol!R27=0,0, Hist_expenditure!R27*Assumptions!R$29/Hist_vol!R27)","v":423144.87794287637},{"$f":"IF(Hist_vol!S27=0,0, Hist_expenditure!S27*Assumptions!S$29/Hist_vol!S27)","v":969809.07303557568},{"$f":"IF(Hist_vol!T27=0,0, Hist_expenditure!T27*Assumptions!T$29/Hist_vol!T27)","v":831115.56648639613}]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},null,{"$f":"IF(Hist_vol!G28=0,0, Hist_expenditure!G28*Assumptions!G$29/Hist_vol!G28)","v":8236252.4718422731},{"$f":"IF(Hist_vol!H28=0,0, Hist_expenditure!H28*Assumptions!H$29/Hist_vol!H28)","v":3995114.7607760681},{"$f":"IF(Hist_vol!I28=0,0, Hist_expenditure!I28*Assumptions!I$29/Hist_vol!I28)","v":0},{"$f":"IF(Hist_vol!J28=0,0, Hist_expenditure!J28*Assumptions!J$29/Hist_vol!J28)","v":2209047.7018179158},{"$f":"IF(Hist_vol!K28=0,0, Hist_expenditure!K28*Assumptions!K$29/Hist_vol!K28)","v":1995700.0337101689},{"$f":"IF(Hist_vol!L28=0,0, Hist_expenditure!L28*Assumptions!L$29/Hist_vol!L28)","v":2261831.9807910533},{"$f":"IF(Hist_vol!M28=0,0, Hist_expenditure!M28*Assumptions!M$29/Hist_vol!M28)","v":4316830.0990106678},{"$f":"IF(Hist_vol!N28=0,0, Hist_expenditure!N28*Assumptions!N$29/Hist_vol!N28)","v":7550562.3396038469},{"$f":"IF(Hist_vol!O28=0,0, Hist_expenditure!O28*Assumptions!O$29/Hist_vol!O28)","v":8135477.4399833642},{"$f":"IF(Hist_vol!P28=0,0, Hist_expenditure!P28*Assumptions!P$29/Hist_vol!P28)","v":0},{"$f":"IF(Hist_vol!Q28=0,0, Hist_expenditure!Q28*Assumptions!Q$29/Hist_vol!Q28)","v":5432247.1833064957},{"$f":"IF(Hist_vol!R28=0,0, Hist_expenditure!R28*Assumptions!R$29/Hist_vol!R28)","v":4138534.3706452399},{"$f":"IF(Hist_vol!S28=0,0, Hist_expenditure!S28*Assumptions!S$29/Hist_vol!S28)","v":10972754.757700793},{"$f":"IF(Hist_vol!T28=0,0, Hist_expenditure!T28*Assumptions!T$29/Hist_vol!T28)","v":1163561.7930809546}]

{"sheet":"CC_ratio","index":6,"n_rows":28,"n_cols":26,"rows_kept":28,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Customer contribution ratio"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"}]
[null,"Contribution as % of spend"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},null,{"$f":"IF(Hist_expenditure!G15=0,0, Hist_contributions!G15/Hist_expenditure!G15)","v":0.47830411575585324},{"$f":"IF(Hist_expenditure!H15=0,0, Hist_contributions!H15/Hist_expenditure!H15)","v":0.37456135583611677},{"$f":"IF(Hist_expenditure!I15=0,0, Hist_contributions!I15/Hist_expenditure!I15)","v":0.32755894661730722},{"$f":"IF(Hist_expenditure!J15=0,0, Hist_contributions!J15/Hist_expenditure!J15)","v":0.36596716618129393},{"$f":"IF(Hist_expenditure!K15=0,0, Hist_contributions!K15/Hist_expenditure!K15)","v":0.41412832337339134},{"$f":"IF(Hist_expenditure!L15=0,0, Hist_contributions!L15/Hist_expenditure!L15)","v":0},{"$f":"IF(Hist_expenditure!M15=0,0, Hist_contributions!M15/Hist_expenditure!M15)","v":0},{"$f":"IF(Hist_expenditure!N15=0,0, Hist_contributions!N15/Hist_expenditure!N15)","v":0},{"$f":"IF(Hist_expenditure!O15=0,0, Hist_contributions!O15/Hist_expenditure!O15)","v":0},{"$f":"IF(Hist_expenditure!P15=0,0, Hist_contributions!P15/Hist_expenditure!P15)","v":0},{"$f":"IF(Hist_expenditure!Q15=0,0, Hist_contributions!Q15/Hist_expenditure!Q15)","v":0},{"$f":"IF(Hist_expenditure!R15=0,0, Hist_contributions!R15/Hist_expenditure!R15)","v":0},{"$f":"IF(Hist_expenditure!S15=0,0, Hist_contributions!S15/Hist_expenditure!S15)","v":0},{"$f":"IF(Hist_expenditure!T15=0,0, Hist_contributions!T15/Hist_expenditure!T15)","v":0},0,{"$f":"$U15","v":0},{"$f":"$U15","v":0},0,0,0]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},null,{"$f":"IF(Hist_expenditure!G16=0,0, Hist_contributions!G16/Hist_expenditure!G16)","v":0.46445240719465586},{"$f":"IF(Hist_expenditure!H16=0,0, Hist_contributions!H16/Hist_expenditure!H16)","v":0.37127326993500565},{"$f":"IF(Hist_expenditure!I16=0,0, Hist_contributions!I16/Hist_expenditure!I16)","v":0.32720659966416504},{"$f":"IF(Hist_expenditure!J16=0,0, Hist_contributions!J16/Hist_expenditure!J16)","v":0.36271468743654617},{"$f":"IF(Hist_expenditure!K16=0,0, Hist_contributions!K16/Hist_expenditure!K16)","v":0.49646092369921374},{"$f":"IF(Hist_expenditure!L16=0,0, Hist_contributions!L16/Hist_expenditure!L16)","v":0.68427637127464735},{"$f":"IF(Hist_expenditure!M16=0,0, Hist_contributions!M16/Hist_expenditure!M16)","v":0.84891081975705296},{"$f":"IF(Hist_expenditure!N16=0,0, Hist_contributions!N16/Hist_expenditure!N16)","v":0.7224760553914974},{"$f":"IF(Hist_expenditure!O16=0,0, Hist_contributions!O16/Hist_expenditure!O16)","v":0.64303358853235659},{"$f":"IF(Hist_expenditure!P16=0,0, Hist_contributions!P16/Hist_expenditure!P16)","v":0.77110460330017161},{"$f":"IF(Hist_expenditure!Q16=0,0, Hist_contributions!Q16/Hist_expenditure!Q16)","v":0.68861959442539222},{"$f":"IF(Hist_expenditure!R16=0,0, Hist_contributions!R16/Hist_expenditure!R16)","v":0.55329734592738489},{"$f":"IF(Hist_expenditure!S16=0,0, Hist_contributions!S16/Hist_expenditure!S16)","v":0.76838900811489397},{"$f":"IF(Hist_expenditure!T16=0,0, Hist_contributions!T16/Hist_expenditure!T16)","v":0.77846452675788713},0.53310427097961077,{"$f":"$U16","v":0.53310427097961077},0.53310427097961077,0.53310427097961077,0.53310427097961077,0.53310427097961077]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},null,{"$f":"IF(Hist_expenditure!G17=0,0, Hist_contributions!G17/Hist_expenditure!G17)","v":0.47553286462659738},{"$f":"IF(Hist_expenditure!H17=0,0, Hist_contributions!H17/Hist_expenditure!H17)","v":0.37105684003630146},{"$f":"IF(Hist_expenditure!I17=0,0, Hist_contributions!I17/Hist_expenditure!I17)","v":0.32763987052423094},{"$f":"IF(Hist_expenditure!J17=0,0, Hist_contributions!J17/Hist_expenditure!J17)","v":0.36043249196405919},{"$f":"IF(Hist_expenditure!K17=0,0, Hist_contributions!K17/Hist_expenditure!K17)","v":0.48257796528525615},{"$f":"IF(Hist_expenditure!L17=0,0, Hist_contributions!L17/Hist_expenditure!L17)","v":0.69026527810027993},{"$f":"IF(Hist_expenditure!M17=0,0, Hist_contributions!M17/Hist_expenditure!M17)","v":0.84267454720879631},{"$f":"IF(Hist_expenditure!N17=0,0, Hist_contributions!N17/Hist_expenditure!N17)","v":0.72702069091753374},{"$f":"IF(Hist_expenditure!O17=0,0, Hist_contributions!O17/Hist_expenditure!O17)","v":0.51718406125005334},{"$f":"IF(Hist_expenditure!P17=0,0, Hist_contributions!P17/Hist_expenditure!P17)","v":0.54670720227910774},{"$f":"IF(Hist_expenditure!Q17=0,0, Hist_contributions!Q17/Hist_expenditure!Q17)","v":0.5457174929741555},{"$f":"IF(Hist_expenditure!R17=0,0, Hist_contributions!R17/Hist_expenditure!R17)","v":0.49653801912880452},{"$f":"IF(Hist_expenditure!S17=0,0, Hist_contributions!S17/Hist_expenditure!S17)","v":0.53385667776199552},{"$f":"IF(Hist_expenditure!T17=0,0, Hist_contributions!T17/Hist_expenditure!T17)","v":0.54085310831118172},0.57419942294482695,0.57419942294482695,0.57419942294482695,0.57419942294482695,0.57419942294482695,0.57419942294482695]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},null,{"$f":"IF(Hist_expenditure!G18=0,0, Hist_contributions!G18/Hist_expenditure!G18)","v":0.47898067960358515},{"$f":"IF(Hist_expenditure!H18=0,0, Hist_contributions!H18/Hist_expenditure!H18)","v":0.37254891436889498},{"$f":"IF(Hist_expenditure!I18=0,0, Hist_contributions!I18/Hist_expenditure!I18)","v":0.32765393391403813},{"$f":"IF(Hist_expenditure!J18=0,0, Hist_contributions!J18/Hist_expenditure!J18)","v":0.36591472276345405},{"$f":"IF(Hist_expenditure!K18=0,0, Hist_contributions!K18/Hist_expenditure!K18)","v":0.41412832337339134},{"$f":"IF(Hist_expenditure!L18=0,0, Hist_contributions!L18/Hist_expenditure!L18)","v":0},{"$f":"IF(Hist_expenditure!M18=0,0, Hist_contributions!M18/Hist_expenditure!M18)","v":0},{"$f":"IF(Hist_expenditure!N18=0,0, Hist_contributions!N18/Hist_expenditure!N18)","v":0},{"$f":"IF(Hist_expenditure!O18=0,0, Hist_contributions!O18/Hist_expenditure!O18)","v":0},{"$f":"IF(Hist_expenditure!P18=0,0, Hist_contributions!P18/Hist_expenditure!P18)","v":0},{"$f":"IF(Hist_expenditure!Q18=0,0, Hist_contributions!Q18/Hist_expenditure!Q18)","v":0},{"$f":"IF(Hist_expenditure!R18=0,0, Hist_contributions!R18/Hist_expenditure!R18)","v":0},{"$f":"IF(Hist_expenditure!S18=0,0, Hist_contributions!S18/Hist_expenditure!S18)","v":0},{"$f":"IF(Hist_expenditure!T18=0,0, Hist_contributions!T18/Hist_expenditure!T18)","v":0},0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},null,{"$f":"IF(Hist_expenditure!G19=0,0, Hist_contributions!G19/Hist_expenditure!G19)","v":0.43512692360752214},{"$f":"IF(Hist_expenditure!H19=0,0, Hist_contributions!H19/Hist_expenditure!H19)","v":0.98027079142295348},{"$f":"IF(Hist_expenditure!I19=0,0, Hist_contributions!I19/Hist_expenditure!I19)","v":1.0058924279126684},{"$f":"IF(Hist_expenditure!J19=0,0, Hist_contributions!J19/Hist_expenditure!J19)","v":1.1553659810825927},{"$f":"IF(Hist_expenditure!K19=0,0, Hist_contributions!K19/Hist_expenditure!K19)","v":1.140449080173028},{"$f":"IF(Hist_expenditure!L19=0,0, Hist_contributions!L19/Hist_expenditure!L19)","v":1.003955587230178},{"$f":"IF(Hist_expenditure!M19=0,0, Hist_contributions!M19/Hist_expenditure!M19)","v":0.8826195320792084},{"$f":"IF(Hist_expenditure!N19=0,0, Hist_contributions!N19/Hist_expenditure!N19)","v":1.02314609075204},{"$f":"IF(Hist_expenditure!O19=0,0, Hist_contributions!O19/Hist_expenditure!O19)","v":1.3328755767976461},{"$f":"IF(Hist_expenditure!P19=0,0, Hist_contributions!P19/Hist_expenditure!P19)","v":1.1081951758106747},{"$f":"IF(Hist_expenditure!Q19=0,0, Hist_contributions!Q19/Hist_expenditure!Q19)","v":1.1256689068961754},{"$f":"IF(Hist_expenditure!R19=0,0, Hist_contributions!R19/Hist_expenditure!R19)","v":1.0862068649092309},{"$f":"IF(Hist_expenditure!S19=0,0, Hist_contributions!S19/Hist_expenditure!S19)","v":0.92075347593624401},{"$f":"IF(Hist_expenditure!T19=0,0, Hist_contributions!T19/Hist_expenditure!T19)","v":0.94998643715290343},1,1,1,1,1,1]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},null,{"$f":"IF(Hist_expenditure!G20=0,0, Hist_contributions!G20/Hist_expenditure!G20)","v":0.47050192459472778},{"$f":"IF(Hist_expenditure!H20=0,0, Hist_contributions!H20/Hist_expenditure!H20)","v":0.35701609007565283},{"$f":"IF(Hist_expenditure!I20=0,0, Hist_contributions!I20/Hist_expenditure!I20)","v":0.31325321876030576},{"$f":"IF(Hist_expenditure!J20=0,0, Hist_contributions!J20/Hist_expenditure!J20)","v":0.34388760176436073},{"$f":"IF(Hist_expenditure!K20=0,0, Hist_contributions!K20/Hist_expenditure!K20)","v":0.47456380300667389},{"$f":"IF(Hist_expenditure!L20=0,0, Hist_contributions!L20/Hist_expenditure!L20)","v":0.64130851541104583},{"$f":"IF(Hist_expenditure!M20=0,0, Hist_contributions!M20/Hist_expenditure!M20)","v":0.77828612953205489},{"$f":"IF(Hist_expenditure!N20=0,0, Hist_contributions!N20/Hist_expenditure!N20)","v":0.67813214559458757},{"$f":"IF(Hist_expenditure!O20=0,0, Hist_contributions!O20/Hist_expenditure!O20)","v":0.35980267336120797},{"$f":"IF(Hist_expenditure!P20=0,0, Hist_contributions!P20/Hist_expenditure!P20)","v":0.28802072372519755},{"$f":"IF(Hist_expenditure!Q20=0,0, Hist_contributions!Q20/Hist_expenditure!Q20)","v":0.26227282692583248},{"$f":"IF(Hist_expenditure!R20=0,0, Hist_contributions!R20/Hist_expenditure!R20)","v":0.33053917947066336},{"$f":"IF(Hist_expenditure!S20=0,0, Hist_contributions!S20/Hist_expenditure!S20)","v":0.35734499342169407},{"$f":"IF(Hist_expenditure!T20=0,0, Hist_contributions!T20/Hist_expenditure!T20)","v":0.37300697008171518},0.3418316306605067,0.3418316306605067,0.3418316306605067,0.3418316306605067,0.3418316306605067,0.3418316306605067]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},null,{"$f":"IF(Hist_expenditure!G21=0,0, Hist_contributions!G21/Hist_expenditure!G21)","v":0.47683189254064173},{"$f":"IF(Hist_expenditure!H21=0,0, Hist_contributions!H21/Hist_expenditure!H21)","v":0.36439262821794249},{"$f":"IF(Hist_expenditure!I21=0,0, Hist_contributions!I21/Hist_expenditure!I21)","v":0.32795601470532887},{"$f":"IF(Hist_expenditure!J21=0,0, Hist_contributions!J21/Hist_expenditure!J21)","v":0.33455400612038383},{"$f":"IF(Hist_expenditure!K21=0,0, Hist_contributions!K21/Hist_expenditure!K21)","v":0.54066511230595915},{"$f":"IF(Hist_expenditure!L21=0,0, Hist_contributions!L21/Hist_expenditure!L21)","v":0.6658843138621594},{"$f":"IF(Hist_expenditure!M21=0,0, Hist_contributions!M21/Hist_expenditure!M21)","v":0.82893789853056243},{"$f":"IF(Hist_expenditure!N21=0,0, Hist_contributions!N21/Hist_expenditure!N21)","v":0.71888270264040588},{"$f":"IF(Hist_expenditure!O21=0,0, Hist_contributions!O21/Hist_expenditure!O21)","v":0.6027692955486984},{"$f":"IF(Hist_expenditure!P21=0,0, Hist_contributions!P21/Hist_expenditure!P21)","v":0.70193414900007811},{"$f":"IF(Hist_expenditure!Q21=0,0, Hist_contributions!Q21/Hist_expenditure!Q21)","v":0.71523434647403517},{"$f":"IF(Hist_expenditure!R21=0,0, Hist_contributions!R21/Hist_expenditure!R21)","v":1.4989595050618674},{"$f":"IF(Hist_expenditure!S21=0,0, Hist_contributions!S21/Hist_expenditure!S21)","v":0.54903107485369229},{"$f":"IF(Hist_expenditure!T21=0,0, Hist_contributions!T21/Hist_expenditure!T21)","v":1.0269982605157457},0.67196240506408134,0.67196240506408134,0.67196240506408134,0.67196240506408134,0.67196240506408134,0.67196240506408134]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},null,{"$f":"IF(Hist_expenditure!G22=0,0, Hist_contributions!G22/Hist_expenditure!G22)","v":0},{"$f":"IF(Hist_expenditure!H22=0,0, Hist_contributions!H22/Hist_expenditure!H22)","v":0},{"$f":"IF(Hist_expenditure!I22=0,0, Hist_contributions!I22/Hist_expenditure!I22)","v":0},{"$f":"IF(Hist_expenditure!J22=0,0, Hist_contributions!J22/Hist_expenditure!J22)","v":0},{"$f":"IF(Hist_expenditure!K22=0,0, Hist_contributions!K22/Hist_expenditure!K22)","v":0},{"$f":"IF(Hist_expenditure!L22=0,0, Hist_contributions!L22/Hist_expenditure!L22)","v":0.77517106937273583},{"$f":"IF(Hist_expenditure!M22=0,0, Hist_contributions!M22/Hist_expenditure!M22)","v":0.77517106937273583},{"$f":"IF(Hist_expenditure!N22=0,0, Hist_contributions!N22/Hist_expenditure!N22)","v":0},{"$f":"IF(Hist_expenditure!O22=0,0, Hist_contributions!O22/Hist_expenditure!O22)","v":0},{"$f":"IF(Hist_expenditure!P22=0,0, Hist_contributions!P22/Hist_expenditure!P22)","v":0},{"$f":"IF(Hist_expenditure!Q22=0,0, Hist_contributions!Q22/Hist_expenditure!Q22)","v":0},{"$f":"IF(Hist_expenditure!R22=0,0, Hist_contributions!R22/Hist_expenditure!R22)","v":0},{"$f":"IF(Hist_expenditure!S22=0,0, Hist_contributions!S22/Hist_expenditure!S22)","v":0.54903089080459766},{"$f":"IF(Hist_expenditure!T22=0,0, Hist_contributions!T22/Hist_expenditure!T22)","v":0.9937351010230524},0.54903089080459766,0.54903089080459766,0.54903089080459766,0.54903089080459766,0.54903089080459766,0.54903089080459766]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},null,{"$f":"IF(Hist_expenditure!G23=0,0, Hist_contributions!G23/Hist_expenditure!G23)","v":0},{"$f":"IF(Hist_expenditure!H23=0,0, Hist_contributions!H23/Hist_expenditure!H23)","v":0},{"$f":"IF(Hist_expenditure!I23=0,0, Hist_contributions!I23/Hist_expenditure!I23)","v":0},{"$f":"IF(Hist_expenditure!J23=0,0, Hist_contributions!J23/Hist_expenditure!J23)","v":0},{"$f":"IF(Hist_expenditure!K23=0,0, Hist_contributions!K23/Hist_expenditure!K23)","v":0},{"$f":"IF(Hist_expenditure!L23=0,0, Hist_contributions!L23/Hist_expenditure!L23)","v":0},{"$f":"IF(Hist_expenditure!M23=0,0, Hist_contributions!M23/Hist_expenditure!M23)","v":0},{"$f":"IF(Hist_expenditure!N23=0,0, Hist_contributions!N23/Hist_expenditure!N23)","v":0},{"$f":"IF(Hist_expenditure!O23=0,0, Hist_contributions!O23/Hist_expenditure!O23)","v":0},{"$f":"IF(Hist_expenditure!P23=0,0, Hist_contributions!P23/Hist_expenditure!P23)","v":0},{"$f":"IF(Hist_expenditure!Q23=0,0, Hist_contributions!Q23/Hist_expenditure!Q23)","v":0},{"$f":"IF(Hist_expenditure!R23=0,0, Hist_contributions!R23/Hist_expenditure!R23)","v":0},{"$f":"IF(Hist_expenditure!S23=0,0, Hist_contributions!S23/Hist_expenditure!S23)","v":0},{"$f":"IF(Hist_expenditure!T23=0,0, Hist_contributions!T23/Hist_expenditure!T23)","v":0},0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},null,{"$f":"IF(Hist_expenditure!G24=0,0, Hist_contributions!G24/Hist_expenditure!G24)","v":0},{"$f":"IF(Hist_expenditure!H24=0,0, Hist_contributions!H24/Hist_expenditure!H24)","v":0},{"$f":"IF(Hist_expenditure!I24=0,0, Hist_contributions!I24/Hist_expenditure!I24)","v":0},{"$f":"IF(Hist_expenditure!J24=0,0, Hist_contributions!J24/Hist_expenditure!J24)","v":0},{"$f":"IF(Hist_expenditure!K24=0,0, Hist_contributions!K24/Hist_expenditure!K24)","v":0},{"$f":"IF(Hist_expenditure!L24=0,0, Hist_contributions!L24/Hist_expenditure!L24)","v":0},{"$f":"IF(Hist_expenditure!M24=0,0, Hist_contributions!M24/Hist_expenditure!M24)","v":0},{"$f":"IF(Hist_expenditure!N24=0,0, Hist_contributions!N24/Hist_expenditure!N24)","v":0},{"$f":"IF(Hist_expenditure!O24=0,0, Hist_contributions!O24/Hist_expenditure!O24)","v":0},{"$f":"IF(Hist_expenditure!P24=0,0, Hist_contributions!P24/Hist_expenditure!P24)","v":0},{"$f":"IF(Hist_expenditure!Q24=0,0, Hist_contributions!Q24/Hist_expenditure!Q24)","v":0},{"$f":"IF(Hist_expenditure!R24=0,0, Hist_contributions!R24/Hist_expenditure!R24)","v":0},{"$f":"IF(Hist_expenditure!S24=0,0, Hist_contributions!S24/Hist_expenditure!S24)","v":0},{"$f":"IF(Hist_expenditure!T24=0,0, Hist_contributions!T24/Hist_expenditure!T24)","v":0},0,0,0,0,0,0]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},null,{"$f":"IF(Hist_expenditure!G25=0,0, Hist_contributions!G25/Hist_expenditure!G25)","v":0.21132040783316916},{"$f":"IF(Hist_expenditure!H25=0,0, Hist_contributions!H25/Hist_expenditure!H25)","v":0.14069235729579169},{"$f":"IF(Hist_expenditure!I25=0,0, Hist_contributions!I25/Hist_expenditure!I25)","v":0.12940688133843622},{"$f":"IF(Hist_expenditure!J25=0,0, Hist_contributions!J25/Hist_expenditure!J25)","v":0.16175928233370682},{"$f":"IF(Hist_expenditure!K25=0,0, Hist_contributions!K25/Hist_expenditure!K25)","v":0.2020190313570556},{"$f":"IF(Hist_expenditure!L25=0,0, Hist_contributions!L25/Hist_expenditure!L25)","v":0.27283390213982489},{"$f":"IF(Hist_expenditure!M25=0,0, Hist_contributions!M25/Hist_expenditure!M25)","v":0.412973969512963},{"$f":"IF(Hist_expenditure!N25=0,0, Hist_contributions!N25/Hist_expenditure!N25)","v":0.45489160893839797},{"$f":"IF(Hist_expenditure!O25=0,0, Hist_contributions!O25/Hist_expenditure!O25)","v":0.41008110241218027},{"$f":"IF(Hist_expenditure!P25=0,0, Hist_contributions!P25/Hist_expenditure!P25)","v":0.42848368644646723},{"$f":"IF(Hist_expenditure!Q25=0,0, Hist_contributions!Q25/Hist_expenditure!Q25)","v":0.30516219427493452},{"$f":"IF(Hist_expenditure!R25=0,0, Hist_contributions!R25/Hist_expenditure!R25)","v":0.24939487769184032},{"$f":"IF(Hist_expenditure!S25=0,0, Hist_contributions!S25/Hist_expenditure!S25)","v":0.1618038756044046},{"$f":"IF(Hist_expenditure!T25=0,0, Hist_contributions!T25/Hist_expenditure!T25)","v":0.18531564362279351},0.18568385144759098,0.18568385144759098,0.18568385144759098,0.18568385144759098,0.18568385144759098,0.18568385144759098]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},null,{"$f":"IF(Hist_expenditure!G26=0,0, Hist_contributions!G26/Hist_expenditure!G26)","v":0},{"$f":"IF(Hist_expenditure!H26=0,0, Hist_contributions!H26/Hist_expenditure!H26)","v":0},{"$f":"IF(Hist_expenditure!I26=0,0, Hist_contributions!I26/Hist_expenditure!I26)","v":0},{"$f":"IF(Hist_expenditure!J26=0,0, Hist_contributions!J26/Hist_expenditure!J26)","v":0},{"$f":"IF(Hist_expenditure!K26=0,0, Hist_contributions!K26/Hist_expenditure!K26)","v":0},{"$f":"IF(Hist_expenditure!L26=0,0, Hist_contributions!L26/Hist_expenditure!L26)","v":0},{"$f":"IF(Hist_expenditure!M26=0,0, Hist_contributions!M26/Hist_expenditure!M26)","v":0},{"$f":"IF(Hist_expenditure!N26=0,0, Hist_contributions!N26/Hist_expenditure!N26)","v":0},{"$f":"IF(Hist_expenditure!O26=0,0, Hist_contributions!O26/Hist_expenditure!O26)","v":0},{"$f":"IF(Hist_expenditure!P26=0,0, Hist_contributions!P26/Hist_expenditure!P26)","v":0},{"$f":"IF(Hist_expenditure!Q26=0,0, Hist_contributions!Q26/Hist_expenditure!Q26)","v":0},{"$f":"IF(Hist_expenditure!R26=0,0, Hist_contributions!R26/Hist_expenditure!R26)","v":0},{"$f":"IF(Hist_expenditure!S26=0,0, Hist_contributions!S26/Hist_expenditure!S26)","v":0},{"$f":"IF(Hist_expenditure!T26=0,0, Hist_contributions!T26/Hist_expenditure!T26)","v":0},1,1,1,1,1,1]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},null,{"$f":"IF(Hist_expenditure!G27=0,0, Hist_contributions!G27/Hist_expenditure!G27)","v":0.44925867884074783},{"$f":"IF(Hist_expenditure!H27=0,0, Hist_contributions!H27/Hist_expenditure!H27)","v":0.39602869359681442},{"$f":"IF(Hist_expenditure!I27=0,0, Hist_contributions!I27/Hist_expenditure!I27)","v":0.32209636164750327},{"$f":"IF(Hist_expenditure!J27=0,0, Hist_contributions!J27/Hist_expenditure!J27)","v":0.3431568126530386},{"$f":"IF(Hist_expenditure!K27=0,0, Hist_contributions!K27/Hist_expenditure!K27)","v":0.52347926739552042},{"$f":"IF(Hist_expenditure!L27=0,0, Hist_contributions!L27/Hist_expenditure!L27)","v":0.73164494056418894},{"$f":"IF(Hist_expenditure!M27=0,0, Hist_contributions!M27/Hist_expenditure!M27)","v":0.83834917731746394},{"$f":"IF(Hist_expenditure!N27=0,0, Hist_contributions!N27/Hist_expenditure!N27)","v":0.74337930376870764},{"$f":"IF(Hist_expenditure!O27=0,0, Hist_contributions!O27/Hist_expenditure!O27)","v":2.0456721908688822},{"$f":"IF(Hist_expenditure!P27=0,0, Hist_contributions!P27/Hist_expenditure!P27)","v":3.1664315192650854},{"$f":"IF(Hist_expenditure!Q27=0,0, Hist_contributions!Q27/Hist_expenditure!Q27)","v":2.3317769707070966},{"$f":"IF(Hist_expenditure!R27=0,0, Hist_contributions!R27/Hist_expenditure!R27)","v":1.4282301289388364},{"$f":"IF(Hist_expenditure!S27=0,0, Hist_contributions!S27/Hist_expenditure!S27)","v":1.315551104155799},{"$f":"IF(Hist_expenditure!T27=0,0, Hist_contributions!T27/Hist_expenditure!T27)","v":0.99351562305001584},1,1,1,1,1,1]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},null,{"$f":"IF(Hist_expenditure!G28=0,0, Hist_contributions!G28/Hist_expenditure!G28)","v":0.51778933413295303},{"$f":"IF(Hist_expenditure!H28=0,0, Hist_contributions!H28/Hist_expenditure!H28)","v":0.41269578141627361},{"$f":"IF(Hist_expenditure!I28=0,0, Hist_contributions!I28/Hist_expenditure!I28)","v":0},{"$f":"IF(Hist_expenditure!J28=0,0, Hist_contributions!J28/Hist_expenditure!J28)","v":0.41412832337339139},{"$f":"IF(Hist_expenditure!K28=0,0, Hist_contributions!K28/Hist_expenditure!K28)","v":0.44695139711984011},{"$f":"IF(Hist_expenditure!L28=0,0, Hist_contributions!L28/Hist_expenditure!L28)","v":0.75819155292153073},{"$f":"IF(Hist_expenditure!M28=0,0, Hist_contributions!M28/Hist_expenditure!M28)","v":0.87565815476787945},{"$f":"IF(Hist_expenditure!N28=0,0, Hist_contributions!N28/Hist_expenditure!N28)","v":0.79331183353743229},{"$f":"IF(Hist_expenditure!O28=0,0, Hist_contributions!O28/Hist_expenditure!O28)","v":0.63746753681858725},{"$f":"IF(Hist_expenditure!P28=0,0, Hist_contributions!P28/Hist_expenditure!P28)","v":3.1664318788958146},{"$f":"IF(Hist_expenditure!Q28=0,0, Hist_contributions!Q28/Hist_expenditure!Q28)","v":2.3317767923133776},{"$f":"IF(Hist_expenditure!R28=0,0, Hist_contributions!R28/Hist_expenditure!R28)","v":1.428230125898345},{"$f":"IF(Hist_expenditure!S28=0,0, Hist_contributions!S28/Hist_expenditure!S28)","v":1.3145616209304614},{"$f":"IF(Hist_expenditure!T28=0,0, Hist_contributions!T28/Hist_expenditure!T28)","v":0.99351562305001584},1,1,1,1,1,1]

{"sheet":"Macromonitor","index":7,"n_rows":99,"n_cols":15,"rows_kept":99,"cut":false,"hidden":false,"merged":[[74,1,74,9],[27,10,29,11],[51,1,54,1],[51,2,53,3],[51,4,53,5],[51,6,53,7],[51,8,53,9],[51,10,53,11],[27,1,30,1],[27,2,29,3],[27,4,29,5],[27,6,29,7],[27,8,29,9],[76,1,78,1],[76,2,76,9],[77,2,77,3],[77,4,77,5],[77,6,77,7],[77,8,77,9]]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Macromonitor Forecast"]
[]
[]
[null,"Growth rate %"]
[null,{"$f":"Hist_vol!B$13","v":"Category"},{"$f":"Hist_vol!C$13","v":"Type"},{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,null,"2023/24","2024/25","2025/26","2026/27","2027/28","2028/29","2029/30","2030/31"]
[null,null,null,null,null,null,null,null,"forecast","forecast","forecast","forecast","forecast","forecast","forecast"]
[null,"Connections","R1","Residential","Simple connection LV",null,null,null,null,{"$f":"TRANSPOSE($M$39:$M$44)","v":5.66181564588768E-2},0.12684844080650448,-2.1255187220469152E-3,-3.6345696186363297E-2,7.0605840719695223E-3,2.3657315037347137E-2]
[null,"Connections","R2","Residential","Complex connection LV",null,null,null,null,{"$f":"TRANSPOSE($M$39:$M$44)","v":5.66181564588768E-2},0.12684844080650448,-2.1255187220469152E-3,-3.6345696186363297E-2,7.0605840719695223E-3,2.3657315037347137E-2]
[null,"Connections","R3","Residential","Complex connection HV",null,null,null,null,{"$f":"TRANSPOSE($M$39:$M$44)","v":5.66181564588768E-2},0.12684844080650448,-2.1255187220469152E-3,-3.6345696186363297E-2,7.0605840719695223E-3,2.3657315037347137E-2]
[null,"Connections","CI1","Commercial/Industrial","Simple connection LV",null,null,null,null,{"$f":"TRANSPOSE($M$65:$M$70)","v":-4.1127661469090186E-2},-8.1636325337813953E-2,-4.6181671111286349E-2,-1.63276945926627E-3,1.4965798021801424E-2,-5.2517570603174073E-2]
[null,"Connections","CI2","Commercial/Industrial","Complex connection HV (customer connected at LV, minor HV works)",null,null,null,null,{"$f":"TRANSPOSE($M$65:$M$70)","v":-4.1127661469090186E-2},-8.1636325337813953E-2,-4.6181671111286349E-2,-1.63276945926627E-3,1.4965798021801424E-2,-5.2517570603174073E-2]
[null,"Connections","CI3","Commercial/Industrial","Complex connection HV (customer connected at LV, upstream asset works)",null,null,null,null,{"$f":"TRANSPOSE($M$65:$M$70)","v":-4.1127661469090186E-2},-8.1636325337813953E-2,-4.6181671111286349E-2,-1.63276945926627E-3,1.4965798021801424E-2,-5.2517570603174073E-2]
[null,"Connections","CI4","Commercial/Industrial","Complex connection HV (customer connected at HV)",null,null,null,null,{"$f":"TRANSPOSE($M$65:$M$70)","v":-4.1127661469090186E-2},-8.1636325337813953E-2,-4.6181671111286349E-2,-1.63276945926627E-3,1.4965798021801424E-2,-5.2517570603174073E-2]
[null,"Connections","CI5","Commercial/Industrial","Complex connection sub-transmission",null,null,null,null,{"$f":"TRANSPOSE($M$65:$M$70)","v":-4.1127661469090186E-2},-8.1636325337813953E-2,-4.6181671111286349E-2,-1.63276945926627E-3,1.4965798021801424E-2,-5.2517570603174073E-2]
[null,"Connections","S1","Subdivision","Complex connection LV",null,null,null,null,{"$f":"TRANSPOSE($M$39:$M$44)","v":5.66181564588768E-2},0.12684844080650448,-2.1255187220469152E-3,-3.6345696186363297E-2,7.0605840719695223E-3,2.3657315037347137E-2]
[null,"Connections","S2","Subdivision","Complex connection HV (no upstream asset works)",null,null,null,null,{"$f":"TRANSPOSE($M$39:$M$44)","v":5.66181564588768E-2},0.12684844080650448,-2.1255187220469152E-3,-3.6345696186363297E-2,7.0605840719695223E-3,2.3657315037347137E-2]
[null,"Connections","S3","Subdivision","Complex connection HV (with upstream asset works)",null,null,null,null,{"$f":"TRANSPOSE($M$39:$M$44)","v":5.66181564588768E-2},0.12684844080650448,-2.1255187220469152E-3,-3.6345696186363297E-2,7.0605840719695223E-3,2.3657315037347137E-2]
[null,"Connections","EG1","Embedded generation","Simple connection LV",null,null,null,null,{"$f":"TRANSPOSE($L$93:$L$98)","v":0.35749005406337298},0.14165264514368792,-0.66037061163125022,-0.40844081410628164,-0.78643490028796303,-0.41041884621995439]
[null,"Connections","EG2","Embedded generation","Complex connection HV (small capacity)",null,null,null,null,{"$f":"TRANSPOSE($L$93:$L$98)","v":0.35749005406337298},0.14165264514368792,-0.66037061163125022,-0.40844081410628164,-0.78643490028796303,-0.41041884621995439]
[null,"Connections","EG3","Embedded generation","Complex connection HV (large capacity)",null,null,null,null,{"$f":"TRANSPOSE($L$93:$L$98)","v":0.35749005406337298},0.14165264514368792,-0.66037061163125022,-0.40844081410628164,-0.78643490028796303,-0.41041884621995439]
[]
[]
[null,"Residential"]
[null,"Estimated Number of Dwellings Commenced"]
[null,"Numbers"]
[null,"Year Ended June","CitiPower",null,"United Energy",null,"Powercor",null,"Other Regions",null,"Victoria"]
[]
[]
[null,null,"Annual","A%Ch","Annual","A%Ch","Annual","A%Ch","Annual","A%Ch","Annual","A%Ch"]
[null,"2020-06-01",9151.6049124125511,null,10331.940360924535,null,19144.344756989911,null,20095.109969673002,null,58723]
[null,"2021-06-01",5240.6719626644199,-42.734940889369412,11281.151877985805,9.1871563704644998,26755.967825061569,39.759120328694088,24131.208334288207,20.084977741880362,67409,14.791478636990618]
[null,"2022-06-01",7090.5236516783989,35.297986635925447,12323.861812703284,9.2429385402765352,23931.561565829674,-10.556173029130168,23865.052969788645,-1.1029508378218256,67211,-0.29372932397750962]
[null,"2023-06-01",6564.6920215934279,-7.4159773793364465,9223.3827496216963,-25.158340057705388,20899.889430499785,-12.668091578522889,18476.035798285091,-22.581207669329896,55164,-17.924149320795703]
[null,"2024-06-01",5943.0283902581677,-9.4698064934410358,8649.6445790294456,-6.2204744849798548,18044.969767401843,-13.659974961071708,20398.357263310547,10.404404310603699,53036,-3.8575882822130425]
[null,"Forecasts",null,null,null,null,null,null,null,null,null,null,"Growth rate - Powercor"]
[null,"2025-06-01",8863.4840004746893,49.140865875783831,8501.058169338703,-1.7178325459867083,17745.813529757714,-1.6578372892846471,19816.52185204265,-2.8523640593079214,54926.877551613754,3.5652717995583227]
[null,"2026-06-01",10491.931237776394,18.372541059638547,10571.341873054469,24.35324711907969,18750.54877667559,5.66181564588768,21307.894811084312,7.5259067669735114,61121.716698590768,11.278338443971879,{"$f":"H39/100","v":5.66181564588768E-2}]
[null,"2027-06-01",11403.247390148168,8.6858761434745357,12117.005882573945,14.621265947885508,21129.026653263198,12.684844080650448,22961.826375933782,7.7620599290226355,67611.106301919091,10.617158603920473,0.12684844080650448]
[null,"2028-06-01",11144.455036566114,-2.2694618885988338,11800.853436137033,-2.6091631010230487,21084.116511533059,-0.21255187220469152,22244.285614354929,-3.1249289574408867,66273.710598591133,-1.9780710248339717,-2.1255187220469152E-3]
[null,"2029-06-01",10000.525393314225,-10.264563314209063,11462.308745556173,-2.8688153141886774,20317.799618446992,-3.6345696186363297,21519.107374107014,-3.2600653166399485,63299.741131424409,-4.4874044931323738,-3.6345696186363297E-2]
[null,"2030-06-01",10081.293366095064,0.80763729508488424,11591.309096763198,1.1254307842391453,20461.255150810466,0.70605840719695223,21810.923042195704,1.3560770110744302,63944.78065586443,1.0190239531955969,7.0605840719695223E-3]
[null,"2031-06-01",10565.42572226493,4.8022841771282909,11998.866947249873,3.5160640362914997,20945.31350997273,2.3657315037347137,22480.600101603901,3.070374683880317,65990.206281091436,3.198737417264752,2.3657315037347137E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Source: ABS & Macromonitor"]
[]
[]
[null,"Non Residential"]
[null,"Estimated Value of Non-Residential Building Work Done"]
[null,"Chain Volume Measures - 2021/22 Prices"]
[]
[null,"Year Ended June","CitiPower",null,"United Energy",null,"Powercor",null,"Other Regions",null,"Victoria"]
[]
[]
[null,null,"$M","A%Ch","$M","A%Ch","$M","A%Ch","$M","A%Ch","$M","A%Ch"]
[null,"2018-06-01",4945.2643891317657,null,3312.2200657932667,null,3301.0606395720943,null,2948.7654083278017,null,14507.310288423363]
[null,"2019-06-01",5802.3384036897278,17.331207133061643,2934.4008609760149,-11.406826760068112,3292.0638450817801,-0.27254253928157279,3447.6123009657108,16.917144077622549,15476.415269587411,6.6801147965890095]
[null,"2020-06-01",6195.9993350631958,6.7845221010056411,2872.0840506194813,-2.1236638519730455,3722.2647930557268,13.06781910128052,3982.2554844398314,15.507636497420595,16772.603663178234,8.3752495071513842]
[null,"2021-06-01",4953.8454140459962,-20.047676796668512,2543.7812849845313,-11.430820263220998,4220.8698153346559,13.395205607326188,3898.6143063008271,-2.1003468628726041,15617.110820666006,-6.889167989159251]
[null,"2022-06-01",4936.2741796028486,-0.35469888489710888,2919.8175186146814,14.78256939186644,4479.3246184908476,6.1232592916562023,4329.960865379624,11.064099323230492,16665.377182088003,6.7122938004309463]
[null,"2023-06-01",5017.6181666201592,1.6478822702643114,3393.5389724703286,16.224351379342572,5017.3365016093512,12.011004536209935,5110.5443046297241,18.027494093336639,18539.037945329561,11.242834427146198]
[null,"2024-06-01",4436.5709675947955,-11.580139813961853,3110.1201269579396,-8.3517191878917494,5734.8304914997443,14.300296375581967,5673.9294817227819,11.023975989850587,18955.451067775266,2.2461420256740361]
[null,"Forecasts",null,null,null,null,null,null,null,null,null,null,"Growth rate - Powercor"]
[null,"2025-06-01",4225.0065306292754,-4.7686476450125586,2314.044828426056,-25.596287797106353,5614.272962920636,-2.1021986396598913,5361.8635338042386,-5.4999969408113021,17515.187855780208,-7.5981479250765034]
[null,"2026-06-01",4368.1640598814247,3.3883386502322699,2331.3613964465394,0.74832465679852689,5383.3710451065699,-4.1127661469090189,5743.5699894581412,7.118914035156032,17826.466490892679,1.7771926722998099,{"$f":"H65/100","v":-4.1127661469090186E-2}]
[null,"2027-06-01",4504.8664378234944,3.1295156516117695,2595.5025052450583,11.329908318852787,4943.8924150540824,-8.1636325337813958,5292.5978531787478,-7.8517740204631643,17336.85921130138,-2.7465189460930683,-8.1636325337813953E-2]
[null,"2028-06-01",4589.7086660607029,1.88334614151624,2742.6260798331596,5.6684042604771223,4715.5752015324715,-4.6181671111286349,4907.3350758434744,-7.2792754715698571,16955.245023269807,-2.2011725617683386,-4.6181671111286349E-2]
[null,"2029-06-01",4745.0175030967166,3.3838495716398853,2881.9903786189579,5.0814181273400649,4707.8757543605361,-0.163276945926627,4862.1185732597041,-0.92140646369044399,17197.002209335915,1.425854865171905,-1.63276945926627E-3]
[null,"2030-06-01",4984.6759620848006,5.0507391981521099,3005.0317716229615,4.2693200475903303,4778.3328720120317,1.4965798021801424,4941.6470425580692,1.6356752329272473,17709.687648277864,2.9812488985064167,1.4965798021801424E-2]
[null,"2031-06-01",4971.0639541069268,-0.27307708828842037,2965.4576128872491,-1.3169297945338942,4527.3864380406721,-5.2517570603174075,4678.7892258514721,-5.3192349522908744,17142.697230886319,-3.2015833856148257,-5.2517570603174073E-2]
[null,null,null,null,null,null,null,null,null,null,null,"Source: ABS & Macromonitor"]
[]
[]
[null,"Renewable"]
[null,"Estimated Value of Renewable Energy Construction -\nless than 200 MW capacity - Powercor"]
[null,"$ Million - Constant 2021/22 Prices"]
[null,"Year Ended June","Powercor"]
[null,null,"Wind",null,"Solar",null,"Battery & Other",null,"Total renewables"]
[null,null,"Annual","A%Ch","Annual","A%Ch","Annual","A%Ch","Annual","A%Ch"]
[null,"2014-06-01",603.87178531909399,null,0,"-   ",1.2804857438392504E-4,"-   ",603.87191336766841,"-   "]
[null,"2015-06-01",309.28276887025277,-48.783371505455655,0,"-   ",8.7147099707769721E-5,"-   ",309.28285601735246,-48.783367934344533]
[null,"2016-06-01",110.05836898466082,-64.414969063203316,0,"-   ",7.044214334990954E-5,"-   ",110.05843942680417,-64.414956314090261]
[null,"2017-06-01",71.024161419084649,-35.466823582508745,6.4165163340882634,"-   ",0.16050118963785748,"-   ",77.601178942810762,-29.490932865334273]
[null,"2018-06-01",370.00908394388495,420.96227051610231,263.0579044421433,3999.6997552180587,7.5611161113076566,4610.9408524435094,640.62810449733593,725.53913899871998]
[null,"2019-06-01",1122.799666129263,203.45191911546289,334.17517263007818,27.034834151344178,57.692645207198495,663.01758044581652,1514.6674839665395,136.43475416287149]
[null,"2020-06-01",990.53700907602808,-11.779720019796303,63.241895462848092,-81.075226215905943,15.494297834211528,-73.143374205559468,1069.2732023730875,-29.405416456625488]
[null,"2021-06-01",326.73399750185598,-67.014458368735447,3.3879175120885084E-2,-99.946429222475174,3.5295715307089068,-77.220190495398981,330.29744820768576,-69.110097636914375]
[null,"2022-06-01",146.76278326127184,-55.081875659285153,9.0034412161348873E-2,165.75148845889834,9.3798888790803527,165.75148845889581,156.23270655251352,-52.699390382732567]
[null,"2023-06-01",51.508466532254289,-64.90359109600881,8.9950933950025131,9890.7281883315754,0.54668988345556047,-94.171680597679313,61.050249810712366,-60.923515211463155]
[null,"2024-06-01",68.50355416604009,32.99474586987283,184.79740372494973,1954.4245135644655,91.829412897313901,16697.349955860042,345.13037078830371,465.32179943307028,null,"Excl batteries (separate forecast done)"]
[null,"Forecasts",null,null,null,null,null,null,null,null,null,"Growth rate - Powercor"]
[null,"2025-06-01",2.6924884402255169,-96.069563874453266,349.85388282762324,89.317531402303473,214.28085781550595,133.34664902531887,566.82722908335461,64.235685137960658,{"$f":"SUM(C92,E92)","v":352.54637126784877}]
[null,"2026-06-01",74.86769501879148,2680.6134243800402,403.7104975734465,15.394030876701459,60.285447021626538,-71.866153777706174,538.86363961386451,-4.9333532397008213,{"$f":"SUM(C93,E93)","v":478.578192592238},{"$f":"K93/K92-1","v":0.35749005406337298}]
[null,"2027-06-01",113.35026852247188,51.40077238122722,433.01979095854199,7.259978019214941,41.034668418635093,-31.932712709396526,587.40472789964895,9.008046696297356,546.37005948101387,{"$f":"K94/K93-1","v":0.14165264514368792}]
[null,"2028-06-01",26.748038637372606,-76.402315595688449,158.8152904871616,-63.323780158961185,57.526164698299219,40.189178846087216,243.08949382283345,-58.616353890777262,185.56332912453422,-0.66037061163125022]
[null,"2029-06-01",13.459442662109089,-49.680636982094718,96.312249246528495,-39.355808278224799,76.560721170326602,33.088519931505431,186.33241307896421,-23.348224495968751,109.77169190863758,-0.40844081410628164]
[null,"2030-06-01",13.459841073562281,2.9600887881731097E-3,9.9835612544649006,-89.634172877730037,122.81189712936346,60.411102784861015,146.25529945739063,-21.508396182573797,23.443402328027183,-0.78643490028796303]
[null,"2031-06-01",13.460687300133621,6.2870472743004058E-3,0.36110089295445386,-96.383045250581702,129.4595491139755,5.4128729707755951,143.28133730706358,-2.0334047117338661,13.821788193088075,-0.41041884621995439]
[null,null,null,null,null,null,null,null,null,"Source: ABS & Macromonitor"]

{"sheet":"Growth_rates","index":8,"n_rows":29,"n_cols":27,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Growth rates"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"}]
[null,"Compound growth",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base year"]
[]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},{"$f":"C16&D16&E16","v":"MacromonitorResidentialSimple connection LV"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J9)*Growth_rates!U16","v":1.0566181564588768},{"$f":"(1+Macromonitor!K9)*Growth_rates!V16","v":1.1906485221335286},{"$f":"(1+Macromonitor!L9)*Growth_rates!W16","v":1.1881177764083564},{"$f":"(1+Macromonitor!M9)*Growth_rates!X16","v":1.1449348086734008},{"$f":"(1+Macromonitor!N9)*Growth_rates!Y16","v":1.1530187171469637},{"$f":"(1+Macromonitor!O9)*Growth_rates!Z16","v":1.1802960441824673}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},"MacromonitorResidentialComplex connection LV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J10)*Growth_rates!U17","v":1.0566181564588768},{"$f":"(1+Macromonitor!K10)*Growth_rates!V17","v":1.1906485221335286},{"$f":"(1+Macromonitor!L10)*Growth_rates!W17","v":1.1881177764083564},{"$f":"(1+Macromonitor!M10)*Growth_rates!X17","v":1.1449348086734008},{"$f":"(1+Macromonitor!N10)*Growth_rates!Y17","v":1.1530187171469637},{"$f":"(1+Macromonitor!O10)*Growth_rates!Z17","v":1.1802960441824673}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},"MacromonitorResidentialComplex connection HV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J11)*Growth_rates!U18","v":1.0566181564588768},{"$f":"(1+Macromonitor!K11)*Growth_rates!V18","v":1.1906485221335286},{"$f":"(1+Macromonitor!L11)*Growth_rates!W18","v":1.1881177764083564},{"$f":"(1+Macromonitor!M11)*Growth_rates!X18","v":1.1449348086734008},{"$f":"(1+Macromonitor!N11)*Growth_rates!Y18","v":1.1530187171469637},{"$f":"(1+Macromonitor!O11)*Growth_rates!Z18","v":1.1802960441824673}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},"MacromonitorCommercial/IndustrialSimple connection LV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J12)*Growth_rates!U19","v":0.95887233853090981},{"$f":"(1+Macromonitor!K12)*Growth_rates!V19","v":0.88059352434517002},{"$f":"(1+Macromonitor!L12)*Growth_rates!W19","v":0.8399262438211329},{"$f":"(1+Macromonitor!M12)*Growth_rates!X19","v":0.83855483790218555},{"$f":"(1+Macromonitor!N12)*Growth_rates!Y19","v":0.85110448023643404},{"$f":"(1+Macromonitor!O12)*Growth_rates!Z19","v":0.80640654060493933}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},"MacromonitorCommercial/IndustrialComplex connection HV (customer connected at LV, minor HV works)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J13)*Growth_rates!U20","v":0.95887233853090981},{"$f":"(1+Macromonitor!K13)*Growth_rates!V20","v":0.88059352434517002},{"$f":"(1+Macromonitor!L13)*Growth_rates!W20","v":0.8399262438211329},{"$f":"(1+Macromonitor!M13)*Growth_rates!X20","v":0.83855483790218555},{"$f":"(1+Macromonitor!N13)*Growth_rates!Y20","v":0.85110448023643404},{"$f":"(1+Macromonitor!O13)*Growth_rates!Z20","v":0.80640654060493933}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},"MacromonitorCommercial/IndustrialComplex connection HV (customer connected at LV, upstream asset works)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J14)*Growth_rates!U21","v":0.95887233853090981},{"$f":"(1+Macromonitor!K14)*Growth_rates!V21","v":0.88059352434517002},{"$f":"(1+Macromonitor!L14)*Growth_rates!W21","v":0.8399262438211329},{"$f":"(1+Macromonitor!M14)*Growth_rates!X21","v":0.83855483790218555},{"$f":"(1+Macromonitor!N14)*Growth_rates!Y21","v":0.85110448023643404},{"$f":"(1+Macromonitor!O14)*Growth_rates!Z21","v":0.80640654060493933}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},"MacromonitorCommercial/IndustrialComplex connection HV (customer connected at HV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J15)*Growth_rates!U22","v":0.95887233853090981},{"$f":"(1+Macromonitor!K15)*Growth_rates!V22","v":0.88059352434517002},{"$f":"(1+Macromonitor!L15)*Growth_rates!W22","v":0.8399262438211329},{"$f":"(1+Macromonitor!M15)*Growth_rates!X22","v":0.83855483790218555},{"$f":"(1+Macromonitor!N15)*Growth_rates!Y22","v":0.85110448023643404},{"$f":"(1+Macromonitor!O15)*Growth_rates!Z22","v":0.80640654060493933}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},"MacromonitorCommercial/IndustrialComplex connection sub-transmission",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J16)*Growth_rates!U23","v":0.95887233853090981},{"$f":"(1+Macromonitor!K16)*Growth_rates!V23","v":0.88059352434517002},{"$f":"(1+Macromonitor!L16)*Growth_rates!W23","v":0.8399262438211329},{"$f":"(1+Macromonitor!M16)*Growth_rates!X23","v":0.83855483790218555},{"$f":"(1+Macromonitor!N16)*Growth_rates!Y23","v":0.85110448023643404},{"$f":"(1+Macromonitor!O16)*Growth_rates!Z23","v":0.80640654060493933}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},"MacromonitorSubdivisionComplex connection LV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J17)*Growth_rates!U24","v":1.0566181564588768},{"$f":"(1+Macromonitor!K17)*Growth_rates!V24","v":1.1906485221335286},{"$f":"(1+Macromonitor!L17)*Growth_rates!W24","v":1.1881177764083564},{"$f":"(1+Macromonitor!M17)*Growth_rates!X24","v":1.1449348086734008},{"$f":"(1+Macromonitor!N17)*Growth_rates!Y24","v":1.1530187171469637},{"$f":"(1+Macromonitor!O17)*Growth_rates!Z24","v":1.1802960441824673}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},"MacromonitorSubdivisionComplex connection HV (no upstream asset works)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J18)*Growth_rates!U25","v":1.0566181564588768},{"$f":"(1+Macromonitor!K18)*Growth_rates!V25","v":1.1906485221335286},{"$f":"(1+Macromonitor!L18)*Growth_rates!W25","v":1.1881177764083564},{"$f":"(1+Macromonitor!M18)*Growth_rates!X25","v":1.1449348086734008},{"$f":"(1+Macromonitor!N18)*Growth_rates!Y25","v":1.1530187171469637},{"$f":"(1+Macromonitor!O18)*Growth_rates!Z25","v":1.1802960441824673}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},"MacromonitorSubdivisionComplex connection HV (with upstream asset works)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J19)*Growth_rates!U26","v":1.0566181564588768},{"$f":"(1+Macromonitor!K19)*Growth_rates!V26","v":1.1906485221335286},{"$f":"(1+Macromonitor!L19)*Growth_rates!W26","v":1.1881177764083564},{"$f":"(1+Macromonitor!M19)*Growth_rates!X26","v":1.1449348086734008},{"$f":"(1+Macromonitor!N19)*Growth_rates!Y26","v":1.1530187171469637},{"$f":"(1+Macromonitor!O19)*Growth_rates!Z26","v":1.1802960441824673}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},"MacromonitorEmbedded generationSimple connection LV",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J20)*Growth_rates!U27","v":1.357490054063373},{"$f":"(1+Macromonitor!K20)*Growth_rates!V27","v":1.5497821109776977},{"$f":"(1+Macromonitor!L20)*Growth_rates!W27","v":0.52635155045618542},{"$f":"(1+Macromonitor!M20)*Growth_rates!X27","v":0.31136809468175747},{"$f":"(1+Macromonitor!N20)*Growth_rates!Y27","v":6.6497358187856501E-2},{"$f":"(1+Macromonitor!O20)*Growth_rates!Z27","v":3.9205589163721397E-2}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},"MacromonitorEmbedded generationComplex connection HV (small capacity)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J21)*Growth_rates!U28","v":1.357490054063373},{"$f":"(1+Macromonitor!K21)*Growth_rates!V28","v":1.5497821109776977},{"$f":"(1+Macromonitor!L21)*Growth_rates!W28","v":0.52635155045618542},{"$f":"(1+Macromonitor!M21)*Growth_rates!X28","v":0.31136809468175747},{"$f":"(1+Macromonitor!N21)*Growth_rates!Y28","v":6.6497358187856501E-2},{"$f":"(1+Macromonitor!O21)*Growth_rates!Z28","v":3.9205589163721397E-2}]
[null,"Connections","Macromonitor",{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},"MacromonitorEmbedded generationComplex connection HV (large capacity)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"(1+Macromonitor!J22)*Growth_rates!U29","v":1.357490054063373},{"$f":"(1+Macromonitor!K22)*Growth_rates!V29","v":1.5497821109776977},{"$f":"(1+Macromonitor!L22)*Growth_rates!W29","v":0.52635155045618542},{"$f":"(1+Macromonitor!M22)*Growth_rates!X29","v":0.31136809468175747},{"$f":"(1+Macromonitor!N22)*Growth_rates!Y29","v":6.6497358187856501E-2},{"$f":"(1+Macromonitor!O22)*Growth_rates!Z29","v":3.9205589163721397E-2}]

{"sheet":"Grid connected batteries","index":9,"n_rows":21,"n_cols":11,"rows_kept":21,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Grid connected batteries"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},{"$f":"Hist_vol!C$13","v":"Type"},{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[null,"(Jun 2026 $)"]
[null,"Connections","Grid connected Battery","Connected capacity (MW)",80.499299100000002,77.073390900000021,89.792953800000021,99.765448199999994,87.582164999999989,null,{"$f":"SUM(E15:I15)","v":434.713257}]
[null,"Connections","Grid connected Battery","Gross capex",{"$f":"$E$20*E15","v":8288046.8367378004},{"$f":"$E$20*F15","v":7935322.1802822025},{"$f":"$E$20*G15","v":9244902.937340403},{"$f":"$E$20*H15","v":10271651.015775599},{"$f":"$E$20*I15","v":9017284.544069998},null,{"$f":"SUM(E16:I16)","v":44757207.514206}]
[null,"Connections","Grid connected Battery","Incremental revenue",{"$f":"E15*$E$21","v":1971991.3300527001},{"$f":"F15*$E$21","v":1888066.8568773004},{"$f":"G15*$E$21","v":2199657.9892386007},{"$f":"H15*$E$21","v":2443954.1845553997},{"$f":"I15*$E$21","v":2145500.2960049999},null,{"$f":"SUM(E17:I17)","v":10649170.656729002}]
[null,"Connections","Grid connected Battery","Customer contribution",{"$f":"E16-E17","v":6316055.5066851005},{"$f":"F16-F17","v":6047255.3234049026},7045244.9481018018,7827696.8312201984,6871784.2480649985,null,{"$f":"K16-K17","v":34108036.857476994}]
[]
[null,"Connections","Grid connected Battery","Gross capex unit rate",102958,"per MW"]
[null,"Connections","Grid connected Battery","Incremental revenue unit rate",24497,"per MW"]

{"sheet":"Data Centres","index":10,"n_rows":23,"n_cols":11,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Data Centres"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},{"$f":"Hist_vol!C$13","v":"Type"},{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[null,"(Jun 2026 $)"]
[null,"Connections","Data Centres","Connected capacity (MW)",452.84000000000003,771.84,1394.0400000000004,2192.54,2601,null,{"$f":"I15","v":2601}]
[null,"Connections","Data Centres","Gross capex",{"$f":"E23*$C$20","v":369786773.93559158},{"$f":"F23*$C$20","v":100460285.98950478},101600349.21495698,69368067.944223702,168182211.76013768,null,{"$f":"SUM(E16:I16)","v":809397688.84441483}]
[null,"Connections","Data Centres","Customer contribution",{"$f":"E16*$E$19","v":314318757.84525281},{"$f":"F16*$E$19","v":85391243.091079071},{"$f":"G16*$E$19","v":86360296.83271344},{"$f":"H16*$E$19","v":58962857.752590142},{"$f":"I16*$E$19","v":142954879.99611703},null,{"$f":"SUM(E17:I17)","v":687988035.51775241}]
[]
[null,"Connections","Data Centres","Customer contribution rate",0.85]
[null,"$ Jun-25 to $ Jun-26",1.024246877296106]
[]
[null,"(Jun 2025 $)"]
[null,"Connections","Data Centres","Gross capex",361032854.61000001,98082101.313999996,99195175.95520547,67725925.733205482,164200853.80598804]

{"sheet":"Forecast_vol","index":11,"n_rows":29,"n_cols":27,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Forecast volumes"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"}]
[]
[null,"Forecast volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Base year"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},null,null,{"$f":"IF(H$8, Hist_vol!$T15*Growth_rates!H16, Hist_vol!G15)","v":15246.000000000002},{"$f":"IF(I$8, Hist_vol!$T15*Growth_rates!I16, Hist_vol!H15)","v":13350},{"$f":"IF(J$8, Hist_vol!$T15*Growth_rates!J16, Hist_vol!I15)","v":12650.84},{"$f":"IF(K$8, Hist_vol!$T15*Growth_rates!K16, Hist_vol!J15)","v":12805.84},{"$f":"IF(L$8, Hist_vol!$T15*Growth_rates!L16, Hist_vol!K15)","v":6511.5},{"$f":"IF(M$8, Hist_vol!$T15*Growth_rates!M16, Hist_vol!L15)","v":0},{"$f":"IF(N$8, Hist_vol!$T15*Growth_rates!N16, Hist_vol!M15)","v":0},{"$f":"IF(O$8, Hist_vol!$T15*Growth_rates!O16, Hist_vol!N15)","v":0},{"$f":"IF(P$8, Hist_vol!$T15*Growth_rates!P16, Hist_vol!O15)","v":0},{"$f":"IF(Q$8, Hist_vol!$T15*Growth_rates!Q16, Hist_vol!P15)","v":0},{"$f":"IF(R$8, Hist_vol!$T15*Growth_rates!R16, Hist_vol!Q15)","v":0},{"$f":"IF(S$8, Hist_vol!$T15*Growth_rates!S16, Hist_vol!R15)","v":0},{"$f":"IF(T$8, Hist_vol!$T15*Growth_rates!T16, Hist_vol!S15)","v":0},{"$f":"IF(U$8, Hist_vol!$T15*Growth_rates!U16, Hist_vol!T15)","v":0},{"$f":"IF(V$8, Hist_vol!$T15*Growth_rates!V16, Hist_vol!U15)","v":0},{"$f":"IF(W$8, Hist_vol!$T15*Growth_rates!W16, Hist_vol!V15)","v":0},{"$f":"IF(X$8, Hist_vol!$T15*Growth_rates!X16, Hist_vol!W15)","v":0},{"$f":"IF(Y$8, Hist_vol!$T15*Growth_rates!Y16, Hist_vol!X15)","v":0},{"$f":"IF(Z$8, Hist_vol!$T15*Growth_rates!Z16, Hist_vol!Y15)","v":0},{"$f":"IF(AA$8, Hist_vol!$T15*Growth_rates!AA16, Hist_vol!Z15)","v":0}]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},null,null,{"$f":"IF(H$8, Hist_vol!$T16*Growth_rates!H17, Hist_vol!G16)","v":2981},{"$f":"IF(I$8, Hist_vol!$T16*Growth_rates!I17, Hist_vol!H16)","v":3148.5},{"$f":"IF(J$8, Hist_vol!$T16*Growth_rates!J17, Hist_vol!I16)","v":3279.160469240016},{"$f":"IF(K$8, Hist_vol!$T16*Growth_rates!K17, Hist_vol!J16)","v":2935.660469240016},{"$f":"IF(L$8, Hist_vol!$T16*Growth_rates!L17, Hist_vol!K16)","v":2333.5},{"$f":"IF(M$8, Hist_vol!$T16*Growth_rates!M17, Hist_vol!L16)","v":2102.5},{"$f":"IF(N$8, Hist_vol!$T16*Growth_rates!N17, Hist_vol!M16)","v":2216.2205656075757},{"$f":"IF(O$8, Hist_vol!$T16*Growth_rates!O17, Hist_vol!N16)","v":2305.7205656075757},{"$f":"IF(P$8, Hist_vol!$T16*Growth_rates!P17, Hist_vol!O16)","v":2420},{"$f":"IF(Q$8, Hist_vol!$T16*Growth_rates!Q17, Hist_vol!P16)","v":2464},{"$f":"IF(R$8, Hist_vol!$T16*Growth_rates!R17, Hist_vol!Q16)","v":2202},{"$f":"IF(S$8, Hist_vol!$T16*Growth_rates!S17, Hist_vol!R16)","v":1804},{"$f":"IF(T$8, Hist_vol!$T16*Growth_rates!T17, Hist_vol!S16)","v":1775},{"$f":"IF(U$8, Hist_vol!$T16*Growth_rates!U17, Hist_vol!T16)","v":2196},{"$f":"IF(V$8, Hist_vol!$T16*Growth_rates!V17, Hist_vol!U16)","v":2320.3334715836936},{"$f":"IF(W$8, Hist_vol!$T16*Growth_rates!W17, Hist_vol!V16)","v":2614.6641546052288},{"$f":"IF(X$8, Hist_vol!$T16*Growth_rates!X17, Hist_vol!W16)","v":2609.1066369927507},{"$f":"IF(Y$8, Hist_vol!$T16*Growth_rates!Y17, Hist_vol!X16)","v":2514.2768398467883},{"$f":"IF(Z$8, Hist_vol!$T16*Growth_rates!Z17, Hist_vol!Y16)","v":2532.0291028547322},{"$f":"IF(AA$8, Hist_vol!$T16*Growth_rates!AA17, Hist_vol!Z16)","v":2591.9301130246981}]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},null,null,{"$f":"IF(H$8, Hist_vol!$T17*Growth_rates!H18, Hist_vol!G17)","v":352},{"$f":"IF(I$8, Hist_vol!$T17*Growth_rates!I18, Hist_vol!H17)","v":374.5},{"$f":"IF(J$8, Hist_vol!$T17*Growth_rates!J18, Hist_vol!I17)","v":342.51514788504608},{"$f":"IF(K$8, Hist_vol!$T17*Growth_rates!K18, Hist_vol!J17)","v":270.51514788504608},{"$f":"IF(L$8, Hist_vol!$T17*Growth_rates!L18, Hist_vol!K17)","v":184},{"$f":"IF(M$8, Hist_vol!$T17*Growth_rates!M18, Hist_vol!L17)","v":177},{"$f":"IF(N$8, Hist_vol!$T17*Growth_rates!N18, Hist_vol!M17)","v":238.25304788727408},{"$f":"IF(O$8, Hist_vol!$T17*Growth_rates!O18, Hist_vol!N17)","v":215.75304788727408},{"$f":"IF(P$8, Hist_vol!$T17*Growth_rates!P18, Hist_vol!O17)","v":169.5},{"$f":"IF(Q$8, Hist_vol!$T17*Growth_rates!Q18, Hist_vol!P17)","v":184},{"$f":"IF(R$8, Hist_vol!$T17*Growth_rates!R18, Hist_vol!Q17)","v":225},{"$f":"IF(S$8, Hist_vol!$T17*Growth_rates!S18, Hist_vol!R17)","v":200},{"$f":"IF(T$8, Hist_vol!$T17*Growth_rates!T18, Hist_vol!S17)","v":175},{"$f":"IF(U$8, Hist_vol!$T17*Growth_rates!U18, Hist_vol!T17)","v":143},{"$f":"IF(V$8, Hist_vol!$T17*Growth_rates!V18, Hist_vol!U17)","v":151.09639637361937},{"$f":"IF(W$8, Hist_vol!$T17*Growth_rates!W18, Hist_vol!V17)","v":170.26273866509459},{"$f":"IF(X$8, Hist_vol!$T17*Growth_rates!X18, Hist_vol!W17)","v":169.90084202639497},{"$f":"IF(Y$8, Hist_vol!$T17*Growth_rates!Y18, Hist_vol!X17)","v":163.72567764029631},{"$f":"IF(Z$8, Hist_vol!$T17*Growth_rates!Z18, Hist_vol!Y17)","v":164.88167655201582},{"$f":"IF(AA$8, Hist_vol!$T17*Growth_rates!AA18, Hist_vol!Z17)","v":168.78233431809281}]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},null,null,{"$f":"IF(H$8, Hist_vol!$T18*Growth_rates!H19, Hist_vol!G18)","v":2119},{"$f":"IF(I$8, Hist_vol!$T18*Growth_rates!I19, Hist_vol!H18)","v":2108},{"$f":"IF(J$8, Hist_vol!$T18*Growth_rates!J19, Hist_vol!I18)","v":2117.4889090080269},{"$f":"IF(K$8, Hist_vol!$T18*Growth_rates!K19, Hist_vol!J18)","v":1969.4889090080269},{"$f":"IF(L$8, Hist_vol!$T18*Growth_rates!L19, Hist_vol!K18)","v":911.5},{"$f":"IF(M$8, Hist_vol!$T18*Growth_rates!M19, Hist_vol!L18)","v":0},{"$f":"IF(N$8, Hist_vol!$T18*Growth_rates!N19, Hist_vol!M18)","v":0},{"$f":"IF(O$8, Hist_vol!$T18*Growth_rates!O19, Hist_vol!N18)","v":0},{"$f":"IF(P$8, Hist_vol!$T18*Growth_rates!P19, Hist_vol!O18)","v":0},{"$f":"IF(Q$8, Hist_vol!$T18*Growth_rates!Q19, Hist_vol!P18)","v":0},{"$f":"IF(R$8, Hist_vol!$T18*Growth_rates!R19, Hist_vol!Q18)","v":0},{"$f":"IF(S$8, Hist_vol!$T18*Growth_rates!S19, Hist_vol!R18)","v":0},{"$f":"IF(T$8, Hist_vol!$T18*Growth_rates!T19, Hist_vol!S18)","v":0},{"$f":"IF(U$8, Hist_vol!$T18*Growth_rates!U19, Hist_vol!T18)","v":0},{"$f":"IF(V$8, Hist_vol!$T18*Growth_rates!V19, Hist_vol!U18)","v":0},{"$f":"IF(W$8, Hist_vol!$T18*Growth_rates!W19, Hist_vol!V18)","v":0},{"$f":"IF(X$8, Hist_vol!$T18*Growth_rates!X19, Hist_vol!W18)","v":0},{"$f":"IF(Y$8, Hist_vol!$T18*Growth_rates!Y19, Hist_vol!X18)","v":0},{"$f":"IF(Z$8, Hist_vol!$T18*Growth_rates!Z19, Hist_vol!Y18)","v":0},{"$f":"IF(AA$8, Hist_vol!$T18*Growth_rates!AA19, Hist_vol!Z18)","v":0}]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},null,null,{"$f":"IF(H$8, Hist_vol!$T19*Growth_rates!H20, Hist_vol!G19)","v":0},{"$f":"IF(I$8, Hist_vol!$T19*Growth_rates!I20, Hist_vol!H19)","v":0},{"$f":"IF(J$8, Hist_vol!$T19*Growth_rates!J20, Hist_vol!I19)","v":0},{"$f":"IF(K$8, Hist_vol!$T19*Growth_rates!K20, Hist_vol!J19)","v":0},{"$f":"IF(L$8, Hist_vol!$T19*Growth_rates!L20, Hist_vol!K19)","v":325.5},{"$f":"IF(M$8, Hist_vol!$T19*Growth_rates!M20, Hist_vol!L19)","v":305.5},{"$f":"IF(N$8, Hist_vol!$T19*Growth_rates!N20, Hist_vol!M19)","v":399.5},{"$f":"IF(O$8, Hist_vol!$T19*Growth_rates!O20, Hist_vol!N19)","v":357},{"$f":"IF(P$8, Hist_vol!$T19*Growth_rates!P20, Hist_vol!O19)","v":182},{"$f":"IF(Q$8, Hist_vol!$T19*Growth_rates!Q20, Hist_vol!P19)","v":182},{"$f":"IF(R$8, Hist_vol!$T19*Growth_rates!R20, Hist_vol!Q19)","v":144},{"$f":"IF(S$8, Hist_vol!$T19*Growth_rates!S20, Hist_vol!R19)","v":135},{"$f":"IF(T$8, Hist_vol!$T19*Growth_rates!T20, Hist_vol!S19)","v":156},{"$f":"IF(U$8, Hist_vol!$T19*Growth_rates!U20, Hist_vol!T19)","v":206},{"$f":"IF(V$8, Hist_vol!$T19*Growth_rates!V20, Hist_vol!U19)","v":197.52770173736741},{"$f":"IF(W$8, Hist_vol!$T19*Growth_rates!W20, Hist_vol!V19)","v":181.40226601510503},{"$f":"IF(X$8, Hist_vol!$T19*Growth_rates!X20, Hist_vol!W19)","v":173.02480622715339},{"$f":"IF(Y$8, Hist_vol!$T19*Growth_rates!Y20, Hist_vol!X19)","v":172.74229660785022},{"$f":"IF(Z$8, Hist_vol!$T19*Growth_rates!Z20, Hist_vol!Y19)","v":175.32752292870541},{"$f":"IF(AA$8, Hist_vol!$T19*Growth_rates!AA20, Hist_vol!Z19)","v":166.1197473646175}]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},null,null,{"$f":"IF(H$8, Hist_vol!$T20*Growth_rates!H21, Hist_vol!G20)","v":371.25563415424665},{"$f":"IF(I$8, Hist_vol!$T20*Growth_rates!I21, Hist_vol!H20)","v":359.27397227150459},{"$f":"IF(J$8, Hist_vol!$T20*Growth_rates!J21, Hist_vol!I20)","v":345.54423124230573},{"$f":"IF(K$8, Hist_vol!$T20*Growth_rates!K21, Hist_vol!J20)","v":323.38312826931843},{"$f":"IF(L$8, Hist_vol!$T20*Growth_rates!L21, Hist_vol!K20)","v":290.5},{"$f":"IF(M$8, Hist_vol!$T20*Growth_rates!M21, Hist_vol!L20)","v":331.5},{"$f":"IF(N$8, Hist_vol!$T20*Growth_rates!N21, Hist_vol!M20)","v":378.77118712295476},{"$f":"IF(O$8, Hist_vol!$T20*Growth_rates!O21, Hist_vol!N20)","v":361.27118712295476},{"$f":"IF(P$8, Hist_vol!$T20*Growth_rates!P21, Hist_vol!O20)","v":330.5},{"$f":"IF(Q$8, Hist_vol!$T20*Growth_rates!Q21, Hist_vol!P20)","v":300},{"$f":"IF(R$8, Hist_vol!$T20*Growth_rates!R21, Hist_vol!Q20)","v":347},{"$f":"IF(S$8, Hist_vol!$T20*Growth_rates!S21, Hist_vol!R20)","v":377},{"$f":"IF(T$8, Hist_vol!$T20*Growth_rates!T21, Hist_vol!S20)","v":366},{"$f":"IF(U$8, Hist_vol!$T20*Growth_rates!U21, Hist_vol!T20)","v":466},{"$f":"IF(V$8, Hist_vol!$T20*Growth_rates!V21, Hist_vol!U20)","v":446.83450975540399},{"$f":"IF(W$8, Hist_vol!$T20*Growth_rates!W21, Hist_vol!V20)","v":410.35658234484924},{"$f":"IF(X$8, Hist_vol!$T20*Growth_rates!X21, Hist_vol!W20)","v":391.40562962064791},{"$f":"IF(Y$8, Hist_vol!$T20*Growth_rates!Y21, Hist_vol!X20)","v":390.76655446241847},{"$f":"IF(Z$8, Hist_vol!$T20*Growth_rates!Z21, Hist_vol!Y20)","v":396.61468779017827},{"$f":"IF(AA$8, Hist_vol!$T20*Growth_rates!AA21, Hist_vol!Z20)","v":375.78544792190172}]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},null,null,{"$f":"IF(H$8, Hist_vol!$T21*Growth_rates!H22, Hist_vol!G21)","v":4},{"$f":"IF(I$8, Hist_vol!$T21*Growth_rates!I22, Hist_vol!H21)","v":6.1030698199700639},{"$f":"IF(J$8, Hist_vol!$T21*Growth_rates!J22, Hist_vol!I21)","v":6.1539441734006664},{"$f":"IF(K$8, Hist_vol!$T21*Growth_rates!K22, Hist_vol!J21)","v":4.5508743534306024},{"$f":"IF(L$8, Hist_vol!$T21*Growth_rates!L22, Hist_vol!K21)","v":8},{"$f":"IF(M$8, Hist_vol!$T21*Growth_rates!M22, Hist_vol!L21)","v":9.5},{"$f":"IF(N$8, Hist_vol!$T21*Growth_rates!N22, Hist_vol!M21)","v":4.9488912918353565},{"$f":"IF(O$8, Hist_vol!$T21*Growth_rates!O22, Hist_vol!N21)","v":1.948891291835356},{"$f":"IF(P$8, Hist_vol!$T21*Growth_rates!P22, Hist_vol!O21)","v":6},{"$f":"IF(Q$8, Hist_vol!$T21*Growth_rates!Q22, Hist_vol!P21)","v":18},{"$f":"IF(R$8, Hist_vol!$T21*Growth_rates!R22, Hist_vol!Q21)","v":11},{"$f":"IF(S$8, Hist_vol!$T21*Growth_rates!S22, Hist_vol!R21)","v":7},{"$f":"IF(T$8, Hist_vol!$T21*Growth_rates!T22, Hist_vol!S21)","v":4},{"$f":"IF(U$8, Hist_vol!$T21*Growth_rates!U22, Hist_vol!T21)","v":7},{"$f":"IF(V$8, Hist_vol!$T21*Growth_rates!V22, Hist_vol!U21)","v":6.712106369716369},{"$f":"IF(W$8, Hist_vol!$T21*Growth_rates!W22, Hist_vol!V21)","v":6.16415467041619},{"$f":"IF(X$8, Hist_vol!$T21*Growth_rates!X22, Hist_vol!W21)","v":5.87948370674793},{"$f":"IF(Y$8, Hist_vol!$T21*Growth_rates!Y22, Hist_vol!X21)","v":5.8698838653152992},{"$f":"IF(Z$8, Hist_vol!$T21*Growth_rates!Z22, Hist_vol!Y21)","v":5.9577313616550382},{"$f":"IF(AA$8, Hist_vol!$T21*Growth_rates!AA22, Hist_vol!Z21)","v":5.6448457842345752}]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},null,null,{"$f":"IF(H$8, Hist_vol!$T22*Growth_rates!H23, Hist_vol!G22)","v":0},{"$f":"IF(I$8, Hist_vol!$T22*Growth_rates!I23, Hist_vol!H22)","v":0},{"$f":"IF(J$8, Hist_vol!$T22*Growth_rates!J23, Hist_vol!I22)","v":0},{"$f":"IF(K$8, Hist_vol!$T22*Growth_rates!K23, Hist_vol!J22)","v":0},{"$f":"IF(L$8, Hist_vol!$T22*Growth_rates!L23, Hist_vol!K22)","v":0},{"$f":"IF(M$8, Hist_vol!$T22*Growth_rates!M23, Hist_vol!L22)","v":0.5},{"$f":"IF(N$8, Hist_vol!$T22*Growth_rates!N23, Hist_vol!M22)","v":0.5},{"$f":"IF(O$8, Hist_vol!$T22*Growth_rates!O23, Hist_vol!N22)","v":0},{"$f":"IF(P$8, Hist_vol!$T22*Growth_rates!P23, Hist_vol!O22)","v":0},{"$f":"IF(Q$8, Hist_vol!$T22*Growth_rates!Q23, Hist_vol!P22)","v":0},{"$f":"IF(R$8, Hist_vol!$T22*Growth_rates!R23, Hist_vol!Q22)","v":0},{"$f":"IF(S$8, Hist_vol!$T22*Growth_rates!S23, Hist_vol!R22)","v":0},{"$f":"IF(T$8, Hist_vol!$T22*Growth_rates!T23, Hist_vol!S22)","v":0},{"$f":"IF(U$8, Hist_vol!$T22*Growth_rates!U23, Hist_vol!T22)","v":8},{"$f":"IF(V$8, Hist_vol!$T22*Growth_rates!V23, Hist_vol!U22)","v":7.6709787082472785},{"$f":"IF(W$8, Hist_vol!$T22*Growth_rates!W23, Hist_vol!V22)","v":7.0447481947613602},{"$f":"IF(X$8, Hist_vol!$T22*Growth_rates!X23, Hist_vol!W22)","v":6.7194099505690632},{"$f":"IF(Y$8, Hist_vol!$T22*Growth_rates!Y23, Hist_vol!X22)","v":6.7084387032174844},{"$f":"IF(Z$8, Hist_vol!$T22*Growth_rates!Z23, Hist_vol!Y22)","v":6.8088358418914723},{"$f":"IF(AA$8, Hist_vol!$T22*Growth_rates!AA23, Hist_vol!Z22)","v":6.4512523248395146}]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},null,null,{"$f":"IF(H$8, Hist_vol!$T23*Growth_rates!H24, Hist_vol!G23)","v":0},{"$f":"IF(I$8, Hist_vol!$T23*Growth_rates!I24, Hist_vol!H23)","v":0},{"$f":"IF(J$8, Hist_vol!$T23*Growth_rates!J24, Hist_vol!I23)","v":0},{"$f":"IF(K$8, Hist_vol!$T23*Growth_rates!K24, Hist_vol!J23)","v":0},{"$f":"IF(L$8, Hist_vol!$T23*Growth_rates!L24, Hist_vol!K23)","v":0},{"$f":"IF(M$8, Hist_vol!$T23*Growth_rates!M24, Hist_vol!L23)","v":0},{"$f":"IF(N$8, Hist_vol!$T23*Growth_rates!N24, Hist_vol!M23)","v":0},{"$f":"IF(O$8, Hist_vol!$T23*Growth_rates!O24, Hist_vol!N23)","v":0},{"$f":"IF(P$8, Hist_vol!$T23*Growth_rates!P24, Hist_vol!O23)","v":0},{"$f":"IF(Q$8, Hist_vol!$T23*Growth_rates!Q24, Hist_vol!P23)","v":0},{"$f":"IF(R$8, Hist_vol!$T23*Growth_rates!R24, Hist_vol!Q23)","v":0},{"$f":"IF(S$8, Hist_vol!$T23*Growth_rates!S24, Hist_vol!R23)","v":0},{"$f":"IF(T$8, Hist_vol!$T23*Growth_rates!T24, Hist_vol!S23)","v":0},{"$f":"IF(U$8, Hist_vol!$T23*Growth_rates!U24, Hist_vol!T23)","v":0},{"$f":"IF(V$8, Hist_vol!$T23*Growth_rates!V24, Hist_vol!U23)","v":0},{"$f":"IF(W$8, Hist_vol!$T23*Growth_rates!W24, Hist_vol!V23)","v":0},{"$f":"IF(X$8, Hist_vol!$T23*Growth_rates!X24, Hist_vol!W23)","v":0},{"$f":"IF(Y$8, Hist_vol!$T23*Growth_rates!Y24, Hist_vol!X23)","v":0},{"$f":"IF(Z$8, Hist_vol!$T23*Growth_rates!Z24, Hist_vol!Y23)","v":0},{"$f":"IF(AA$8, Hist_vol!$T23*Growth_rates!AA24, Hist_vol!Z23)","v":0}]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},null,null,{"$f":"IF(H$8, Hist_vol!$T24*Growth_rates!H25, Hist_vol!G24)","v":0},{"$f":"IF(I$8, Hist_vol!$T24*Growth_rates!I25, Hist_vol!H24)","v":0},{"$f":"IF(J$8, Hist_vol!$T24*Growth_rates!J25, Hist_vol!I24)","v":0},{"$f":"IF(K$8, Hist_vol!$T24*Growth_rates!K25, Hist_vol!J24)","v":0},{"$f":"IF(L$8, Hist_vol!$T24*Growth_rates!L25, Hist_vol!K24)","v":0},{"$f":"IF(M$8, Hist_vol!$T24*Growth_rates!M25, Hist_vol!L24)","v":0},{"$f":"IF(N$8, Hist_vol!$T24*Growth_rates!N25, Hist_vol!M24)","v":0},{"$f":"IF(O$8, Hist_vol!$T24*Growth_rates!O25, Hist_vol!N24)","v":0},{"$f":"IF(P$8, Hist_vol!$T24*Growth_rates!P25, Hist_vol!O24)","v":0},{"$f":"IF(Q$8, Hist_vol!$T24*Growth_rates!Q25, Hist_vol!P24)","v":0},{"$f":"IF(R$8, Hist_vol!$T24*Growth_rates!R25, Hist_vol!Q24)","v":0},{"$f":"IF(S$8, Hist_vol!$T24*Growth_rates!S25, Hist_vol!R24)","v":0},{"$f":"IF(T$8, Hist_vol!$T24*Growth_rates!T25, Hist_vol!S24)","v":0},{"$f":"IF(U$8, Hist_vol!$T24*Growth_rates!U25, Hist_vol!T24)","v":0},{"$f":"IF(V$8, Hist_vol!$T24*Growth_rates!V25, Hist_vol!U24)","v":0},{"$f":"IF(W$8, Hist_vol!$T24*Growth_rates!W25, Hist_vol!V24)","v":0},{"$f":"IF(X$8, Hist_vol!$T24*Growth_rates!X25, Hist_vol!W24)","v":0},{"$f":"IF(Y$8, Hist_vol!$T24*Growth_rates!Y25, Hist_vol!X24)","v":0},{"$f":"IF(Z$8, Hist_vol!$T24*Growth_rates!Z25, Hist_vol!Y24)","v":0},{"$f":"IF(AA$8, Hist_vol!$T24*Growth_rates!AA25, Hist_vol!Z24)","v":0}]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},null,null,{"$f":"IF(H$8, Hist_vol!$T25*Growth_rates!H26, Hist_vol!G25)","v":339.81037946536208},{"$f":"IF(I$8, Hist_vol!$T25*Growth_rates!I26, Hist_vol!H25)","v":337.19908731417604},{"$f":"IF(J$8, Hist_vol!$T25*Growth_rates!J26, Hist_vol!I25)","v":339.06429535976099},{"$f":"IF(K$8, Hist_vol!$T25*Growth_rates!K26, Hist_vol!J25)","v":340.01505436952652},{"$f":"IF(L$8, Hist_vol!$T25*Growth_rates!L26, Hist_vol!K25)","v":355},{"$f":"IF(M$8, Hist_vol!$T25*Growth_rates!M26, Hist_vol!L25)","v":388},{"$f":"IF(N$8, Hist_vol!$T25*Growth_rates!N26, Hist_vol!M25)","v":515.82021205533624},{"$f":"IF(O$8, Hist_vol!$T25*Growth_rates!O26, Hist_vol!N25)","v":545.32021205533624},{"$f":"IF(P$8, Hist_vol!$T25*Growth_rates!P26, Hist_vol!O25)","v":571.5},{"$f":"IF(Q$8, Hist_vol!$T25*Growth_rates!Q26, Hist_vol!P25)","v":565},{"$f":"IF(R$8, Hist_vol!$T25*Growth_rates!R26, Hist_vol!Q25)","v":744},{"$f":"IF(S$8, Hist_vol!$T25*Growth_rates!S26, Hist_vol!R25)","v":762},{"$f":"IF(T$8, Hist_vol!$T25*Growth_rates!T26, Hist_vol!S25)","v":822},{"$f":"IF(U$8, Hist_vol!$T25*Growth_rates!U26, Hist_vol!T25)","v":410},{"$f":"IF(V$8, Hist_vol!$T25*Growth_rates!V26, Hist_vol!U25)","v":433.2134441481395},{"$f":"IF(W$8, Hist_vol!$T25*Growth_rates!W26, Hist_vol!V25)","v":488.16589407474669},{"$f":"IF(X$8, Hist_vol!$T25*Growth_rates!X26, Hist_vol!W25)","v":487.12828832742611},{"$f":"IF(Y$8, Hist_vol!$T25*Growth_rates!Y26, Hist_vol!X25)","v":469.42327155609433},{"$f":"IF(Z$8, Hist_vol!$T25*Growth_rates!Z26, Hist_vol!Y25)","v":472.73767403025511},{"$f":"IF(AA$8, Hist_vol!$T25*Growth_rates!AA26, Hist_vol!Z25)","v":483.92137811481155}]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},null,null,{"$f":"IF(H$8, Hist_vol!$T26*Growth_rates!H27, Hist_vol!G26)","v":0},{"$f":"IF(I$8, Hist_vol!$T26*Growth_rates!I27, Hist_vol!H26)","v":0},{"$f":"IF(J$8, Hist_vol!$T26*Growth_rates!J27, Hist_vol!I26)","v":0},{"$f":"IF(K$8, Hist_vol!$T26*Growth_rates!K27, Hist_vol!J26)","v":0},{"$f":"IF(L$8, Hist_vol!$T26*Growth_rates!L27, Hist_vol!K26)","v":0},{"$f":"IF(M$8, Hist_vol!$T26*Growth_rates!M27, Hist_vol!L26)","v":0},{"$f":"IF(N$8, Hist_vol!$T26*Growth_rates!N27, Hist_vol!M26)","v":0},{"$f":"IF(O$8, Hist_vol!$T26*Growth_rates!O27, Hist_vol!N26)","v":0},{"$f":"IF(P$8, Hist_vol!$T26*Growth_rates!P27, Hist_vol!O26)","v":0},{"$f":"IF(Q$8, Hist_vol!$T26*Growth_rates!Q27, Hist_vol!P26)","v":0},{"$f":"IF(R$8, Hist_vol!$T26*Growth_rates!R27, Hist_vol!Q26)","v":0},{"$f":"IF(S$8, Hist_vol!$T26*Growth_rates!S27, Hist_vol!R26)","v":0},{"$f":"IF(T$8, Hist_vol!$T26*Growth_rates!T27, Hist_vol!S26)","v":0},{"$f":"IF(U$8, Hist_vol!$T26*Growth_rates!U27, Hist_vol!T26)","v":0},{"$f":"IF(V$8, Hist_vol!$T26*Growth_rates!V27, Hist_vol!U26)","v":0},{"$f":"IF(W$8, Hist_vol!$T26*Growth_rates!W27, Hist_vol!V26)","v":0},{"$f":"IF(X$8, Hist_vol!$T26*Growth_rates!X27, Hist_vol!W26)","v":0},{"$f":"IF(Y$8, Hist_vol!$T26*Growth_rates!Y27, Hist_vol!X26)","v":0},{"$f":"IF(Z$8, Hist_vol!$T26*Growth_rates!Z27, Hist_vol!Y26)","v":0},{"$f":"IF(AA$8, Hist_vol!$T26*Growth_rates!AA27, Hist_vol!Z26)","v":0}]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},null,null,{"$f":"IF(H$8, Hist_vol!$T27*Growth_rates!H28, Hist_vol!G27)","v":2.5},{"$f":"IF(I$8, Hist_vol!$T27*Growth_rates!I28, Hist_vol!H27)","v":2.5},{"$f":"IF(J$8, Hist_vol!$T27*Growth_rates!J28, Hist_vol!I27)","v":4.5051452054385752},{"$f":"IF(K$8, Hist_vol!$T27*Growth_rates!K28, Hist_vol!J27)","v":22.005145205438573},{"$f":"IF(L$8, Hist_vol!$T27*Growth_rates!L28, Hist_vol!K27)","v":33.5},{"$f":"IF(M$8, Hist_vol!$T27*Growth_rates!M28, Hist_vol!L27)","v":45},{"$f":"IF(N$8, Hist_vol!$T27*Growth_rates!N28, Hist_vol!M27)","v":33.82543044092251},{"$f":"IF(O$8, Hist_vol!$T27*Growth_rates!O28, Hist_vol!N27)","v":5.3254304409225064},{"$f":"IF(P$8, Hist_vol!$T27*Growth_rates!P28, Hist_vol!O27)","v":6.5},{"$f":"IF(Q$8, Hist_vol!$T27*Growth_rates!Q28, Hist_vol!P27)","v":10},{"$f":"IF(R$8, Hist_vol!$T27*Growth_rates!R28, Hist_vol!Q27)","v":11},{"$f":"IF(S$8, Hist_vol!$T27*Growth_rates!S28, Hist_vol!R27)","v":6},{"$f":"IF(T$8, Hist_vol!$T27*Growth_rates!T28, Hist_vol!S27)","v":4},{"$f":"IF(U$8, Hist_vol!$T27*Growth_rates!U28, Hist_vol!T27)","v":7},{"$f":"IF(V$8, Hist_vol!$T27*Growth_rates!V28, Hist_vol!U27)","v":9.502430378443611},{"$f":"IF(W$8, Hist_vol!$T27*Growth_rates!W28, Hist_vol!V27)","v":10.848474776843883},{"$f":"IF(X$8, Hist_vol!$T27*Growth_rates!X28, Hist_vol!W27)","v":3.6844608531932979},{"$f":"IF(Y$8, Hist_vol!$T27*Growth_rates!Y28, Hist_vol!X27)","v":2.1795766627723023},{"$f":"IF(Z$8, Hist_vol!$T27*Growth_rates!Z28, Hist_vol!Y27)","v":0.46548150731499549},{"$f":"IF(AA$8, Hist_vol!$T27*Growth_rates!AA28, Hist_vol!Z27)","v":0.27443912414604976}]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},null,null,{"$f":"IF(H$8, Hist_vol!$T28*Growth_rates!H29, Hist_vol!G28)","v":1},{"$f":"IF(I$8, Hist_vol!$T28*Growth_rates!I29, Hist_vol!H28)","v":0.5},{"$f":"IF(J$8, Hist_vol!$T28*Growth_rates!J29, Hist_vol!I28)","v":0},{"$f":"IF(K$8, Hist_vol!$T28*Growth_rates!K29, Hist_vol!J28)","v":1.5},{"$f":"IF(L$8, Hist_vol!$T28*Growth_rates!L29, Hist_vol!K28)","v":2},{"$f":"IF(M$8, Hist_vol!$T28*Growth_rates!M29, Hist_vol!L28)","v":3.5},{"$f":"IF(N$8, Hist_vol!$T28*Growth_rates!N29, Hist_vol!M28)","v":4.8629370689655174},{"$f":"IF(O$8, Hist_vol!$T28*Growth_rates!O29, Hist_vol!N28)","v":2.8629370689655174},{"$f":"IF(P$8, Hist_vol!$T28*Growth_rates!P29, Hist_vol!O28)","v":1},{"$f":"IF(Q$8, Hist_vol!$T28*Growth_rates!Q29, Hist_vol!P28)","v":0},{"$f":"IF(R$8, Hist_vol!$T28*Growth_rates!R29, Hist_vol!Q28)","v":0.3},{"$f":"IF(S$8, Hist_vol!$T28*Growth_rates!S29, Hist_vol!R28)","v":1},{"$f":"IF(T$8, Hist_vol!$T28*Growth_rates!T29, Hist_vol!S28)","v":1},{"$f":"IF(U$8, Hist_vol!$T28*Growth_rates!U29, Hist_vol!T28)","v":5},{"$f":"IF(V$8, Hist_vol!$T28*Growth_rates!V29, Hist_vol!U28)","v":6.7874502703168647},{"$f":"IF(W$8, Hist_vol!$T28*Growth_rates!W29, Hist_vol!V28)","v":7.7489105548884885},{"$f":"IF(X$8, Hist_vol!$T28*Growth_rates!X29, Hist_vol!W28)","v":2.6317577522809272},{"$f":"IF(Y$8, Hist_vol!$T28*Growth_rates!Y29, Hist_vol!X28)","v":1.5568404734087873},{"$f":"IF(Z$8, Hist_vol!$T28*Growth_rates!Z29, Hist_vol!Y28)","v":0.33248679093928252},{"$f":"IF(AA$8, Hist_vol!$T28*Growth_rates!AA29, Hist_vol!Z28)","v":0.196027945818607}]

{"sheet":"Forecast_spend","index":12,"n_rows":71,"n_cols":29,"rows_kept":71,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Forecast gross capex"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[]
[null,"Forecast total spend (June 2026 $)"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},{"$f":"D16&\" \"&E16","v":"Residential Simple connection LV"},null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(H$38:H$53))","v":6001643.7938197069},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(I$38:I$53))","v":5674391.7176048309},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(J$38:J$53))","v":5697486.4965843791},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(K$38:K$53))","v":5631113.0215254398},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(L$38:L$53))","v":2731809.9544161824},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(M$38:M$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(N$38:N$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(O$38:O$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(P$38:P$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(Q$38:Q$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(R$38:R$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(S$38:S$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(T$38:T$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(U$38:U$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(V$38:V$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(W$38:W$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(X$38:X$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(Y$38:Y$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(Z$38:Z$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F16)*(AA$38:AA$53))","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H16:$AA16)","v":0}]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},{"$f":"D17&\" \"&E17","v":"Residential Complex connection LV"},null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(H$38:H$53))","v":23733903.538966015},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(I$38:I$53))","v":25439552.355298948},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(J$38:J$53))","v":26722612.999951128},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(K$38:K$53))","v":24553198.506526493},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(L$38:L$53))","v":20930664.881678611},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(M$38:M$53))","v":19862689.67405922},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(N$38:N$53))","v":20296675.402431473},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(O$38:O$53))","v":22764693.530020952},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(P$38:P$53))","v":25989766.079402082},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(Q$38:Q$53))","v":26658699.901794795},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(R$38:R$53))","v":31073409.964017414},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(S$38:S$53))","v":33995260.45314008},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(T$38:T$53))","v":30546488.276660401},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(U$38:U$53))","v":29183777.587156173},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(V$38:V$53))","v":36808977.480673432},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(W$38:W$53))","v":41478138.88177859},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(X$38:X$53))","v":41389976.321029715},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(Y$38:Y$53))","v":39885628.816504799},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(Z$38:Z$53))","v":40167244.6520271},{"$f":"SUMPRODUCT(($F$38:$F$53=$F17)*(AA$38:AA$53))","v":41117493.812942304},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H17:$AA17)","v":204038482.48428249}]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},"Residential Complex connection HV",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(H$38:H$53))","v":11513614.221059317},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(I$38:I$53))","v":12705749.974644022},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(J$38:J$53))","v":11989825.162584251},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(K$38:K$53))","v":9640283.1498402953},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(L$38:L$53))","v":6928229.5757338637},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(M$38:M$53))","v":6216914.9188071005},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(N$38:N$53))","v":6984002.6520086909},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(O$38:O$53))","v":7314215.9744780604},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(P$38:P$53))","v":7750753.4867963046},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(Q$38:Q$53))","v":7748573.2295342954},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(R$38:R$53))","v":10240919.521639535},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(S$38:S$53))","v":10716422.268753082},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(T$38:T$53))","v":8494014.0987196472},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(U$38:U$53))","v":7463342.7216806281},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(V$38:V$53))","v":7548237.3224138562},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(W$38:W$53))","v":8505719.4575995188},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(X$38:X$53))","v":8487640.3916479144},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(Y$38:Y$53))","v":8179151.1926339734},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(Z$38:Z$53))","v":8236900.7772669159},{"$f":"SUMPRODUCT(($F$38:$F$53=$F18)*(AA$38:AA$53))","v":8431763.7338860873},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H18:$AA18)","v":41841175.55303441}]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},"Commercial/Industrial Simple connection LV",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(H$38:H$53))","v":828047.64233997487},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(I$38:I$53))","v":898395.92192690773},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(J$38:J$53))","v":939380.10830044094},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(K$38:K$53))","v":917714.34811818891},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(L$38:L$53))","v":444713.01762766863},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(M$38:M$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(N$38:N$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(O$38:O$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(P$38:P$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(Q$38:Q$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(R$38:R$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(S$38:S$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(T$38:T$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(U$38:U$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(V$38:V$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(W$38:W$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(X$38:X$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(Y$38:Y$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(Z$38:Z$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F19)*(AA$38:AA$53))","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H19:$AA19)","v":0}]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, minor HV works)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(H$38:H$53))","v":17236656.344940472},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(I$38:I$53))","v":17803164.805069994},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(J$38:J$53))","v":20011641.058250464},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(K$38:K$53))","v":28935472.654937804},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(L$38:L$53))","v":33483439.153635599},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(M$38:M$53))","v":31839319.15952304},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(N$38:N$53))","v":37878255.72613854},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(O$38:O$53))","v":45961244.526481003},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(P$38:P$53))","v":39864029.088020131},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(Q$38:Q$53))","v":25961745.307461694},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(R$38:R$53))","v":19752068.716323394},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(S$38:S$53))","v":22828301.679741066},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(T$38:T$53))","v":22246163.211612985},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(U$38:U$53))","v":18384679.603287444},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(V$38:V$53))","v":26573169.750389535},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(W$38:W$53))","v":24403833.819389783},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(X$38:X$53))","v":23276823.99208824},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(Y$38:Y$53))","v":23238818.304765239},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(Z$38:Z$53))","v":23586605.765779696},{"$f":"SUMPRODUCT(($F$38:$F$53=$F20)*(AA$38:AA$53))","v":22347894.532186128},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H20:$AA20)","v":116853976.41420907}]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, upstream asset works)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(H$38:H$53))","v":37058409.575364478},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(I$38:I$53))","v":38319769.574940205},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(J$38:J$53))","v":38570836.033671305},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(K$38:K$53))","v":34051973.85029269},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(L$38:L$53))","v":30256681.321695261},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(M$38:M$53))","v":33367277.812253371},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(N$38:N$53))","v":33623228.019515447},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(O$38:O$53))","v":33222680.413832147},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(P$38:P$53))","v":38556590.905930966},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(Q$38:Q$53))","v":38663827.021765225},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(R$38:R$53))","v":44438851.239330173},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(S$38:S$53))","v":49663832.255756326},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(T$38:T$53))","v":50542671.234913543},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(U$38:U$53))","v":49837646.641986161},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(V$38:V$53))","v":56395276.879657812},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(W$38:W$53))","v":51791373.708793968},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(X$38:X$53))","v":49399561.52177272},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(Y$38:Y$53))","v":49318903.426418833},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(Z$38:Z$53))","v":50057000.17375534},{"$f":"SUMPRODUCT(($F$38:$F$53=$F21)*(AA$38:AA$53))","v":47428128.13294705},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H21:$AA21)","v":247994966.96368793}]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},"Commercial/Industrial Complex connection HV (customer connected at HV)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(H$38:H$53))","v":3940858.7889900231},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(I$38:I$53))","v":4626064.377525541},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(J$38:J$53))","v":4779939.3342762012},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(K$38:K$53))","v":2557221.2336701248},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(L$38:L$53))","v":1563722.4269020588},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(M$38:M$53))","v":2062417.8985936528},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(N$38:N$53))","v":1689451.9407002325},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(O$38:O$53))","v":1716902.0633966271},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(P$38:P$53))","v":4296692.215368622},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(Q$38:Q$53))","v":16666117.799370913},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(R$38:R$53))","v":18161239.814155843},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(S$38:S$53))","v":11587495.43298714},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(T$38:T$53))","v":16448502.583919285},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(U$38:U$53))","v":36511189.019887403},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(V$38:V$53))","v":14438624.457506828},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(W$38:W$53))","v":13259908.213863283},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(X$38:X$53))","v":12647543.493764805},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(Y$38:Y$53))","v":12626892.971013445},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(Z$38:Z$53))","v":12815864.500860536},{"$f":"SUMPRODUCT(($F$38:$F$53=$F22)*(AA$38:AA$53))","v":12142806.43209588},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H22:$AA22)","v":63493015.61159794}]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},"Commercial/Industrial Complex connection sub-transmission",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(H$38:H$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(I$38:I$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(J$38:J$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(K$38:K$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(L$38:L$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(M$38:M$53))","v":4613397.2282815548},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(N$38:N$53))","v":4546228.6240102593},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(O$38:O$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(P$38:P$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(Q$38:Q$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(R$38:R$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(S$38:S$53))","v":5579147.2265929161},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(T$38:T$53))","v":1502318.7393252193},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(U$38:U$53))","v":46468786.308190428},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(V$38:V$53))","v":4790060.3959512198},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(W$38:W$53))","v":4399017.4670795687},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(X$38:X$53))","v":4195863.4892020961},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(Y$38:Y$53))","v":4189012.611441677},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(Z$38:Z$53))","v":4251704.5280952919},{"$f":"SUMPRODUCT(($F$38:$F$53=$F23)*(AA$38:AA$53))","v":4028415.3353572125},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H23:$AA23)","v":21064013.431175847}]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},"Subdivision Complex connection LV",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(H$38:H$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(I$38:I$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(J$38:J$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(K$38:K$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(L$38:L$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(M$38:M$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(N$38:N$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(O$38:O$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(P$38:P$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(Q$38:Q$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(R$38:R$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(S$38:S$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(T$38:T$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(U$38:U$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(V$38:V$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(W$38:W$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(X$38:X$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(Y$38:Y$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(Z$38:Z$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F24)*(AA$38:AA$53))","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H24:$AA24)","v":0}]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},"Subdivision Complex connection HV (no upstream asset works)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(H$38:H$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(I$38:I$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(J$38:J$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(K$38:K$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(L$38:L$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(M$38:M$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(N$38:N$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(O$38:O$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(P$38:P$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(Q$38:Q$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(R$38:R$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(S$38:S$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(T$38:T$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(U$38:U$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(V$38:V$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(W$38:W$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(X$38:X$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(Y$38:Y$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(Z$38:Z$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F25)*(AA$38:AA$53))","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H25:$AA25)","v":0}]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},"Subdivision Complex connection HV (with upstream asset works)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(H$38:H$53))","v":33920090.469932668},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(I$38:I$53))","v":38427621.961265631},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(J$38:J$53))","v":35008057.568479732},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(K$38:K$53))","v":34058752.06768778},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(L$38:L$53))","v":41249626.06195575},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(M$38:M$53))","v":44638879.666896336},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(N$38:N$53))","v":43022988.181397714},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(O$38:O$53))","v":36378961.400293104},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(P$38:P$53))","v":38002293.00073538},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(Q$38:Q$53))","v":43821643.281631701},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(R$38:R$53))","v":38714847.2259726},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(S$38:S$53))","v":41875005.232085153},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(T$38:T$53))","v":49632668.639866486},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(U$38:U$53))","v":58639850.274530374},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(V$38:V$53))","v":33616774.163083449},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(W$38:W$53))","v":37881009.550614968},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(X$38:X$53))","v":37800492.755605109},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(Y$38:Y$53))","v":36426607.530215062},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(Z$38:Z$53))","v":36683800.655138783},{"$f":"SUMPRODUCT(($F$38:$F$53=$F26)*(AA$38:AA$53))","v":37551640.884004638},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H26:$AA26)","v":186343551.37557858}]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},"Embedded generation Simple connection LV",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(H$38:H$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(I$38:I$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(J$38:J$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(K$38:K$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(L$38:L$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(M$38:M$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(N$38:N$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(O$38:O$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(P$38:P$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(Q$38:Q$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(R$38:R$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(S$38:S$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(T$38:T$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(U$38:U$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(V$38:V$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(W$38:W$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(X$38:X$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(Y$38:Y$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(Z$38:Z$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F27)*(AA$38:AA$53))","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H27:$AA27)","v":0}]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},"Embedded generation Complex connection HV (small capacity)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(H$38:H$53))","v":1214197.9302639184},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(I$38:I$53))","v":1117908.5445446789},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(J$38:J$53))","v":1322589.0332168618},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(K$38:K$53))","v":1421284.7518479023},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(L$38:L$53))","v":929622.47540955048},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(M$38:M$53))","v":2396228.9057822754},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(N$38:N$53))","v":3090159.6577201318},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(O$38:O$53))","v":2561076.4726453447},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(P$38:P$53))","v":5215820.4206659375},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(Q$38:Q$53))","v":4299268.777303719},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(R$38:R$53))","v":3822893.2944278815},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(S$38:S$53))","v":2538869.2676572581},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(T$38:T$53))","v":3879236.2921423027},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(U$38:U$53))","v":5817808.9654047731},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(V$38:V$53))","v":6109125.0133257331},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(W$38:W$53))","v":6974498.7309767902},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(X$38:X$53))","v":2368744.738180269},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(Y$38:Y$53))","v":1401252.708907949},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(Z$38:Z$53))","v":299258.67449968803},{"$f":"SUMPRODUCT(($F$38:$F$53=$F28)*(AA$38:AA$53))","v":176437.27459021317},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H28:$AA28)","v":11220192.127154909}]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},"Embedded generation Complex connection HV (large capacity)",null,{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(H$38:H$53))","v":8236252.4718422731},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(I$38:I$53))","v":1997557.380388034},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(J$38:J$53))","v":0},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(K$38:K$53))","v":3313571.5527268737},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(L$38:L$53))","v":3991400.0674203378},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(M$38:M$53))","v":7916411.9327686867},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(N$38:N$53))","v":20992473.108905062},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(O$38:O$53))","v":21616784.813586857},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(P$38:P$53))","v":8135477.4399833642},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(Q$38:Q$53))","v":1364282.226872382},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(R$38:R$53))","v":1629674.1549919485},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(S$38:S$53))","v":4138534.3706452399},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(T$38:T$53))","v":10972754.757700793},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(U$38:U$53))","v":5817808.9654047731},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(V$38:V$53))","v":36833962.224692002},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(W$38:W$53))","v":42051590.404942304},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(X$38:X$53))","v":14281955.929163743},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(Y$38:Y$53))","v":8448622.222426068},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(Z$38:Z$53))","v":1804330.8473617546},{"$f":"SUMPRODUCT(($F$38:$F$53=$F29)*(AA$38:AA$53))","v":1063799.4627884706},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H29:$AA29)","v":67650298.866682351}]
[null,{"$f":"'Grid connected batteries'!B16","v":"Connections"},"Grid connected batteries","Grid connected batteries",null,{"$f":"D30","v":"Grid connected batteries"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Grid connected batteries'!E16","v":8288046.8367378004},{"$f":"'Grid connected batteries'!F16","v":7935322.1802822025},{"$f":"'Grid connected batteries'!G16","v":9244902.937340403},{"$f":"'Grid connected batteries'!H16","v":10271651.015775599},{"$f":"'Grid connected batteries'!I16","v":9017284.544069998},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H30:$AA30)","v":44757207.514206}]
[null,{"$f":"'Data Centres'!B16","v":"Connections"},"Data Centres","Data Centres",null,{"$f":"D31","v":"Data Centres"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Data Centres'!E16","v":369786773.93559158},{"$f":"'Data Centres'!F16","v":100460285.98950478},{"$f":"'Data Centres'!G16","v":101600349.21495698},{"$f":"'Data Centres'!H16","v":69368067.944223702},{"$f":"'Data Centres'!I16","v":168182211.76013768},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H31:$AA31)","v":809397688.84441483}]
[null,"Total",null,null,null,null,null,{"$f":"SUM(H16:H31)","v":143683674.77751884},{"$f":"SUM(I16:I31)","v":147010176.61320877},145042367.79531476,145080585.13717356,142509908.93647486,152913537.19696522,172123463.31282753,171536559.1947341,167811422.63690281,165184157.54573473,167833903.93085879,182922868.18735826,194264817.83486065,258124890.08752817,223114207.68769389,608819911.00736809,302244210.80224162,294560141.93662447,257542429.53478444,351487875.90500569,null,1814654569.1860244]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},{"$f":"Hist_vol!C$13","v":"Type"},{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,"Unit rate ",{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[]
[null,"Forecast spend from trend (June 2026 $)"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},{"$f":"D38&\" \"&E38","v":"Residential Simple connection LV"},{"$f":"AVERAGE(Unit_rates!Q15:T15)","v":0},{"$f":"IF(H$8, $G38*Forecast_vol!H16,Hist_expenditure!G15*Assumptions!G$29)","v":6001643.7938197069},{"$f":"IF(I$8, $G38*Forecast_vol!I16,Hist_expenditure!H15*Assumptions!H$29)","v":5674391.7176048309},{"$f":"IF(J$8, $G38*Forecast_vol!J16,Hist_expenditure!I15*Assumptions!I$29)","v":5697486.4965843791},{"$f":"IF(K$8, $G38*Forecast_vol!K16,Hist_expenditure!J15*Assumptions!J$29)","v":5631113.0215254398},{"$f":"IF(L$8, $G38*Forecast_vol!L16,Hist_expenditure!K15*Assumptions!K$29)","v":2731809.9544161824},{"$f":"IF(M$8, $G38*Forecast_vol!M16,Hist_expenditure!L15*Assumptions!L$29)","v":0},{"$f":"IF(N$8, $G38*Forecast_vol!N16,Hist_expenditure!M15*Assumptions!M$29)","v":0},{"$f":"IF(O$8, $G38*Forecast_vol!O16,Hist_expenditure!N15*Assumptions!N$29)","v":0},{"$f":"IF(P$8, $G38*Forecast_vol!P16,Hist_expenditure!O15*Assumptions!O$29)","v":0},{"$f":"IF(Q$8, $G38*Forecast_vol!Q16,Hist_expenditure!P15*Assumptions!P$29)","v":0},{"$f":"IF(R$8, $G38*Forecast_vol!R16,Hist_expenditure!Q15*Assumptions!Q$29)","v":0},{"$f":"IF(S$8, $G38*Forecast_vol!S16,Hist_expenditure!R15*Assumptions!R$29)","v":0},{"$f":"IF(T$8, $G38*Forecast_vol!T16,Hist_expenditure!S15*Assumptions!S$29)","v":0},{"$f":"IF(U$8, $G38*Forecast_vol!U16,Hist_expenditure!T15*Assumptions!T$29)","v":0},{"$f":"IF(V$8, $G38*Forecast_vol!V16,Hist_expenditure!U15*Assumptions!U$29)","v":0},{"$f":"IF(W$8, $G38*Forecast_vol!W16,Hist_expenditure!V15*Assumptions!V$29)","v":0},{"$f":"IF(X$8, $G38*Forecast_vol!X16,Hist_expenditure!W15*Assumptions!W$29)","v":0},{"$f":"IF(Y$8, $G38*Forecast_vol!Y16,Hist_expenditure!X15*Assumptions!X$29)","v":0},{"$f":"IF(Z$8, $G38*Forecast_vol!Z16,Hist_expenditure!Y15*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8, $G38*Forecast_vol!AA16,Hist_expenditure!Z15*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H38:$AA38)","v":0}]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},{"$f":"D39&\" \"&E39","v":"Residential Complex connection LV"},{"$f":"AVERAGE(Unit_rates!Q16:T16)","v":15863.658362670714},{"$f":"IF(H$8, $G39*Forecast_vol!H17,Hist_expenditure!G16*Assumptions!G$29)","v":23733903.538966015},{"$f":"IF(I$8, $G39*Forecast_vol!I17,Hist_expenditure!H16*Assumptions!H$29)","v":25439552.355298948},{"$f":"IF(J$8, $G39*Forecast_vol!J17,Hist_expenditure!I16*Assumptions!I$29)","v":26722612.999951128},{"$f":"IF(K$8, $G39*Forecast_vol!K17,Hist_expenditure!J16*Assumptions!J$29)","v":24553198.506526493},{"$f":"IF(L$8, $G39*Forecast_vol!L17,Hist_expenditure!K16*Assumptions!K$29)","v":20930664.881678611},{"$f":"IF(M$8, $G39*Forecast_vol!M17,Hist_expenditure!L16*Assumptions!L$29)","v":19862689.67405922},{"$f":"IF(N$8, $G39*Forecast_vol!N17,Hist_expenditure!M16*Assumptions!M$29)","v":20296675.402431473},{"$f":"IF(O$8, $G39*Forecast_vol!O17,Hist_expenditure!N16*Assumptions!N$29)","v":22764693.530020952},{"$f":"IF(P$8, $G39*Forecast_vol!P17,Hist_expenditure!O16*Assumptions!O$29)","v":25989766.079402082},{"$f":"IF(Q$8, $G39*Forecast_vol!Q17,Hist_expenditure!P16*Assumptions!P$29)","v":26658699.901794795},{"$f":"IF(R$8, $G39*Forecast_vol!R17,Hist_expenditure!Q16*Assumptions!Q$29)","v":31073409.964017414},{"$f":"IF(S$8, $G39*Forecast_vol!S17,Hist_expenditure!R16*Assumptions!R$29)","v":33995260.45314008},{"$f":"IF(T$8, $G39*Forecast_vol!T17,Hist_expenditure!S16*Assumptions!S$29)","v":30546488.276660401},{"$f":"IF(U$8, $G39*Forecast_vol!U17,Hist_expenditure!T16*Assumptions!T$29)","v":29183777.587156173},{"$f":"IF(V$8, $G39*Forecast_vol!V17,Hist_expenditure!U16*Assumptions!U$29)","v":36808977.480673432},{"$f":"IF(W$8, $G39*Forecast_vol!W17,Hist_expenditure!V16*Assumptions!V$29)","v":41478138.88177859},{"$f":"IF(X$8, $G39*Forecast_vol!X17,Hist_expenditure!W16*Assumptions!W$29)","v":41389976.321029715},{"$f":"IF(Y$8, $G39*Forecast_vol!Y17,Hist_expenditure!X16*Assumptions!X$29)","v":39885628.816504799},{"$f":"IF(Z$8, $G39*Forecast_vol!Z17,Hist_expenditure!Y16*Assumptions!Y$29)","v":40167244.6520271},{"$f":"IF(AA$8, $G39*Forecast_vol!AA17,Hist_expenditure!Z16*Assumptions!Z$29)","v":41117493.812942304},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H39:$AA39)","v":204038482.48428249}]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},"Residential Complex connection HV",{"$f":"AVERAGE(Unit_rates!Q17:T17)","v":49956.435120723625},{"$f":"IF(H$8, $G40*Forecast_vol!H18,Hist_expenditure!G17*Assumptions!G$29)","v":11513614.221059317},{"$f":"IF(I$8, $G40*Forecast_vol!I18,Hist_expenditure!H17*Assumptions!H$29)","v":12705749.974644022},{"$f":"IF(J$8, $G40*Forecast_vol!J18,Hist_expenditure!I17*Assumptions!I$29)","v":11989825.162584251},{"$f":"IF(K$8, $G40*Forecast_vol!K18,Hist_expenditure!J17*Assumptions!J$29)","v":9640283.1498402953},{"$f":"IF(L$8, $G40*Forecast_vol!L18,Hist_expenditure!K17*Assumptions!K$29)","v":6928229.5757338637},{"$f":"IF(M$8, $G40*Forecast_vol!M18,Hist_expenditure!L17*Assumptions!L$29)","v":6216914.9188071005},{"$f":"IF(N$8, $G40*Forecast_vol!N18,Hist_expenditure!M17*Assumptions!M$29)","v":6984002.6520086909},{"$f":"IF(O$8, $G40*Forecast_vol!O18,Hist_expenditure!N17*Assumptions!N$29)","v":7314215.9744780604},{"$f":"IF(P$8, $G40*Forecast_vol!P18,Hist_expenditure!O17*Assumptions!O$29)","v":7750753.4867963046},{"$f":"IF(Q$8, $G40*Forecast_vol!Q18,Hist_expenditure!P17*Assumptions!P$29)","v":7748573.2295342954},{"$f":"IF(R$8, $G40*Forecast_vol!R18,Hist_expenditure!Q17*Assumptions!Q$29)","v":10240919.521639535},{"$f":"IF(S$8, $G40*Forecast_vol!S18,Hist_expenditure!R17*Assumptions!R$29)","v":10716422.268753082},{"$f":"IF(T$8, $G40*Forecast_vol!T18,Hist_expenditure!S17*Assumptions!S$29)","v":8494014.0987196472},{"$f":"IF(U$8, $G40*Forecast_vol!U18,Hist_expenditure!T17*Assumptions!T$29)","v":7463342.7216806281},{"$f":"IF(V$8, $G40*Forecast_vol!V18,Hist_expenditure!U17*Assumptions!U$29)","v":7548237.3224138562},{"$f":"IF(W$8, $G40*Forecast_vol!W18,Hist_expenditure!V17*Assumptions!V$29)","v":8505719.4575995188},{"$f":"IF(X$8, $G40*Forecast_vol!X18,Hist_expenditure!W17*Assumptions!W$29)","v":8487640.3916479144},{"$f":"IF(Y$8, $G40*Forecast_vol!Y18,Hist_expenditure!X17*Assumptions!X$29)","v":8179151.1926339734},{"$f":"IF(Z$8, $G40*Forecast_vol!Z18,Hist_expenditure!Y17*Assumptions!Y$29)","v":8236900.7772669159},{"$f":"IF(AA$8, $G40*Forecast_vol!AA18,Hist_expenditure!Z17*Assumptions!Z$29)","v":8431763.7338860873},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H40:$AA40)","v":41841175.55303441}]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},"Commercial/Industrial Simple connection LV",{"$f":"AVERAGE(Unit_rates!Q18:T18)","v":0},{"$f":"IF(H$8, $G41*Forecast_vol!H19,Hist_expenditure!G18*Assumptions!G$29)","v":828047.64233997487},{"$f":"IF(I$8, $G41*Forecast_vol!I19,Hist_expenditure!H18*Assumptions!H$29)","v":898395.92192690773},{"$f":"IF(J$8, $G41*Forecast_vol!J19,Hist_expenditure!I18*Assumptions!I$29)","v":939380.10830044094},{"$f":"IF(K$8, $G41*Forecast_vol!K19,Hist_expenditure!J18*Assumptions!J$29)","v":917714.34811818891},{"$f":"IF(L$8, $G41*Forecast_vol!L19,Hist_expenditure!K18*Assumptions!K$29)","v":444713.01762766863},{"$f":"IF(M$8, $G41*Forecast_vol!M19,Hist_expenditure!L18*Assumptions!L$29)","v":0},{"$f":"IF(N$8, $G41*Forecast_vol!N19,Hist_expenditure!M18*Assumptions!M$29)","v":0},{"$f":"IF(O$8, $G41*Forecast_vol!O19,Hist_expenditure!N18*Assumptions!N$29)","v":0},{"$f":"IF(P$8, $G41*Forecast_vol!P19,Hist_expenditure!O18*Assumptions!O$29)","v":0},{"$f":"IF(Q$8, $G41*Forecast_vol!Q19,Hist_expenditure!P18*Assumptions!P$29)","v":0},{"$f":"IF(R$8, $G41*Forecast_vol!R19,Hist_expenditure!Q18*Assumptions!Q$29)","v":0},{"$f":"IF(S$8, $G41*Forecast_vol!S19,Hist_expenditure!R18*Assumptions!R$29)","v":0},{"$f":"IF(T$8, $G41*Forecast_vol!T19,Hist_expenditure!S18*Assumptions!S$29)","v":0},{"$f":"IF(U$8, $G41*Forecast_vol!U19,Hist_expenditure!T18*Assumptions!T$29)","v":0},{"$f":"IF(V$8, $G41*Forecast_vol!V19,Hist_expenditure!U18*Assumptions!U$29)","v":0},{"$f":"IF(W$8, $G41*Forecast_vol!W19,Hist_expenditure!V18*Assumptions!V$29)","v":0},{"$f":"IF(X$8, $G41*Forecast_vol!X19,Hist_expenditure!W18*Assumptions!W$29)","v":0},{"$f":"IF(Y$8, $G41*Forecast_vol!Y19,Hist_expenditure!X18*Assumptions!X$29)","v":0},{"$f":"IF(Z$8, $G41*Forecast_vol!Z19,Hist_expenditure!Y18*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8, $G41*Forecast_vol!AA19,Hist_expenditure!Z18*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H41:$AA41)","v":0}]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, minor HV works)",{"$f":"AVERAGE(Unit_rates!Q19:T19)","v":134528.82566173523},{"$f":"IF(H$8, $G42*Forecast_vol!H20,Hist_expenditure!G19*Assumptions!G$29)","v":17236656.344940472},{"$f":"IF(I$8, $G42*Forecast_vol!I20,Hist_expenditure!H19*Assumptions!H$29)","v":17803164.805069994},{"$f":"IF(J$8, $G42*Forecast_vol!J20,Hist_expenditure!I19*Assumptions!I$29)","v":20011641.058250464},{"$f":"IF(K$8, $G42*Forecast_vol!K20,Hist_expenditure!J19*Assumptions!J$29)","v":28935472.654937804},{"$f":"IF(L$8, $G42*Forecast_vol!L20,Hist_expenditure!K19*Assumptions!K$29)","v":33483439.153635599},{"$f":"IF(M$8, $G42*Forecast_vol!M20,Hist_expenditure!L19*Assumptions!L$29)","v":31839319.15952304},{"$f":"IF(N$8, $G42*Forecast_vol!N20,Hist_expenditure!M19*Assumptions!M$29)","v":37878255.72613854},{"$f":"IF(O$8, $G42*Forecast_vol!O20,Hist_expenditure!N19*Assumptions!N$29)","v":45961244.526481003},{"$f":"IF(P$8, $G42*Forecast_vol!P20,Hist_expenditure!O19*Assumptions!O$29)","v":39864029.088020131},{"$f":"IF(Q$8, $G42*Forecast_vol!Q20,Hist_expenditure!P19*Assumptions!P$29)","v":25961745.307461694},{"$f":"IF(R$8, $G42*Forecast_vol!R20,Hist_expenditure!Q19*Assumptions!Q$29)","v":19752068.716323394},{"$f":"IF(S$8, $G42*Forecast_vol!S20,Hist_expenditure!R19*Assumptions!R$29)","v":22828301.679741066},{"$f":"IF(T$8, $G42*Forecast_vol!T20,Hist_expenditure!S19*Assumptions!S$29)","v":22246163.211612985},{"$f":"IF(U$8, $G42*Forecast_vol!U20,Hist_expenditure!T19*Assumptions!T$29)","v":18384679.603287444},{"$f":"IF(V$8, $G42*Forecast_vol!V20,Hist_expenditure!U19*Assumptions!U$29)","v":26573169.750389535},{"$f":"IF(W$8, $G42*Forecast_vol!W20,Hist_expenditure!V19*Assumptions!V$29)","v":24403833.819389783},{"$f":"IF(X$8, $G42*Forecast_vol!X20,Hist_expenditure!W19*Assumptions!W$29)","v":23276823.99208824},{"$f":"IF(Y$8, $G42*Forecast_vol!Y20,Hist_expenditure!X19*Assumptions!X$29)","v":23238818.304765239},{"$f":"IF(Z$8, $G42*Forecast_vol!Z20,Hist_expenditure!Y19*Assumptions!Y$29)","v":23586605.765779696},{"$f":"IF(AA$8, $G42*Forecast_vol!AA20,Hist_expenditure!Z19*Assumptions!Z$29)","v":22347894.532186128},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H42:$AA42)","v":116853976.41420907}]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, upstream asset works)",{"$f":"AVERAGE(Unit_rates!Q20:T20)","v":126210.65662660754},{"$f":"IF(H$8, $G43*Forecast_vol!H21,Hist_expenditure!G20*Assumptions!G$29)","v":37058409.575364478},{"$f":"IF(I$8, $G43*Forecast_vol!I21,Hist_expenditure!H20*Assumptions!H$29)","v":38319769.574940205},{"$f":"IF(J$8, $G43*Forecast_vol!J21,Hist_expenditure!I20*Assumptions!I$29)","v":38570836.033671305},{"$f":"IF(K$8, $G43*Forecast_vol!K21,Hist_expenditure!J20*Assumptions!J$29)","v":34051973.85029269},{"$f":"IF(L$8, $G43*Forecast_vol!L21,Hist_expenditure!K20*Assumptions!K$29)","v":30256681.321695261},{"$f":"IF(M$8, $G43*Forecast_vol!M21,Hist_expenditure!L20*Assumptions!L$29)","v":33367277.812253371},{"$f":"IF(N$8, $G43*Forecast_vol!N21,Hist_expenditure!M20*Assumptions!M$29)","v":33623228.019515447},{"$f":"IF(O$8, $G43*Forecast_vol!O21,Hist_expenditure!N20*Assumptions!N$29)","v":33222680.413832147},{"$f":"IF(P$8, $G43*Forecast_vol!P21,Hist_expenditure!O20*Assumptions!O$29)","v":38556590.905930966},{"$f":"IF(Q$8, $G43*Forecast_vol!Q21,Hist_expenditure!P20*Assumptions!P$29)","v":38663827.021765225},{"$f":"IF(R$8, $G43*Forecast_vol!R21,Hist_expenditure!Q20*Assumptions!Q$29)","v":44438851.239330173},{"$f":"IF(S$8, $G43*Forecast_vol!S21,Hist_expenditure!R20*Assumptions!R$29)","v":49663832.255756326},{"$f":"IF(T$8, $G43*Forecast_vol!T21,Hist_expenditure!S20*Assumptions!S$29)","v":50542671.234913543},{"$f":"IF(U$8, $G43*Forecast_vol!U21,Hist_expenditure!T20*Assumptions!T$29)","v":49837646.641986161},{"$f":"IF(V$8, $G43*Forecast_vol!V21,Hist_expenditure!U20*Assumptions!U$29)","v":56395276.879657812},{"$f":"IF(W$8, $G43*Forecast_vol!W21,Hist_expenditure!V20*Assumptions!V$29)","v":51791373.708793968},{"$f":"IF(X$8, $G43*Forecast_vol!X21,Hist_expenditure!W20*Assumptions!W$29)","v":49399561.52177272},{"$f":"IF(Y$8, $G43*Forecast_vol!Y21,Hist_expenditure!X20*Assumptions!X$29)","v":49318903.426418833},{"$f":"IF(Z$8, $G43*Forecast_vol!Z21,Hist_expenditure!Y20*Assumptions!Y$29)","v":50057000.17375534},{"$f":"IF(AA$8, $G43*Forecast_vol!AA21,Hist_expenditure!Z20*Assumptions!Z$29)","v":47428128.13294705},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H43:$AA43)","v":247994966.96368793}]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},"Commercial/Industrial Complex connection HV (customer connected at HV)",{"$f":"AVERAGE(Unit_rates!Q21:T21)","v":2151131.6511089434},{"$f":"IF(H$8, $G44*Forecast_vol!H22,Hist_expenditure!G21*Assumptions!G$29)","v":3940858.7889900231},{"$f":"IF(I$8, $G44*Forecast_vol!I22,Hist_expenditure!H21*Assumptions!H$29)","v":4626064.377525541},{"$f":"IF(J$8, $G44*Forecast_vol!J22,Hist_expenditure!I21*Assumptions!I$29)","v":4779939.3342762012},{"$f":"IF(K$8, $G44*Forecast_vol!K22,Hist_expenditure!J21*Assumptions!J$29)","v":2557221.2336701248},{"$f":"IF(L$8, $G44*Forecast_vol!L22,Hist_expenditure!K21*Assumptions!K$29)","v":1563722.4269020588},{"$f":"IF(M$8, $G44*Forecast_vol!M22,Hist_expenditure!L21*Assumptions!L$29)","v":2062417.8985936528},{"$f":"IF(N$8, $G44*Forecast_vol!N22,Hist_expenditure!M21*Assumptions!M$29)","v":1689451.9407002325},{"$f":"IF(O$8, $G44*Forecast_vol!O22,Hist_expenditure!N21*Assumptions!N$29)","v":1716902.0633966271},{"$f":"IF(P$8, $G44*Forecast_vol!P22,Hist_expenditure!O21*Assumptions!O$29)","v":4296692.215368622},{"$f":"IF(Q$8, $G44*Forecast_vol!Q22,Hist_expenditure!P21*Assumptions!P$29)","v":16666117.799370913},{"$f":"IF(R$8, $G44*Forecast_vol!R22,Hist_expenditure!Q21*Assumptions!Q$29)","v":18161239.814155843},{"$f":"IF(S$8, $G44*Forecast_vol!S22,Hist_expenditure!R21*Assumptions!R$29)","v":11587495.43298714},{"$f":"IF(T$8, $G44*Forecast_vol!T22,Hist_expenditure!S21*Assumptions!S$29)","v":16448502.583919285},{"$f":"IF(U$8, $G44*Forecast_vol!U22,(Hist_expenditure!T21+27196667.4)*Assumptions!T$29)","v":36511189.019887403},{"$f":"IF(V$8, $G44*Forecast_vol!V22,Hist_expenditure!U21*Assumptions!U$29)","v":14438624.457506828},{"$f":"IF(W$8, $G44*Forecast_vol!W22,Hist_expenditure!V21*Assumptions!V$29)","v":13259908.213863283},{"$f":"IF(X$8, $G44*Forecast_vol!X22,Hist_expenditure!W21*Assumptions!W$29)","v":12647543.493764805},{"$f":"IF(Y$8, $G44*Forecast_vol!Y22,Hist_expenditure!X21*Assumptions!X$29)","v":12626892.971013445},{"$f":"IF(Z$8, $G44*Forecast_vol!Z22,Hist_expenditure!Y21*Assumptions!Y$29)","v":12815864.500860536},{"$f":"IF(AA$8, $G44*Forecast_vol!AA22,Hist_expenditure!Z21*Assumptions!Z$29)","v":12142806.43209588},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H44:$AA44)","v":63493015.61159794}]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},"Commercial/Industrial Complex connection sub-transmission",{"$f":"AVERAGE(Unit_rates!Q22:T22)","v":624439.2766729095},{"$f":"IF(H$8, $G45*Forecast_vol!H23,Hist_expenditure!G22*Assumptions!G$29)","v":0},{"$f":"IF(I$8, $G45*Forecast_vol!I23,Hist_expenditure!H22*Assumptions!H$29)","v":0},{"$f":"IF(J$8, $G45*Forecast_vol!J23,Hist_expenditure!I22*Assumptions!I$29)","v":0},{"$f":"IF(K$8, $G45*Forecast_vol!K23,Hist_expenditure!J22*Assumptions!J$29)","v":0},{"$f":"IF(L$8, $G45*Forecast_vol!L23,Hist_expenditure!K22*Assumptions!K$29)","v":0},{"$f":"IF(M$8, $G45*Forecast_vol!M23,Hist_expenditure!L22*Assumptions!L$29)","v":4613397.2282815548},{"$f":"IF(N$8, $G45*Forecast_vol!N23,Hist_expenditure!M22*Assumptions!M$29)","v":4546228.6240102593},{"$f":"IF(O$8, $G45*Forecast_vol!O23,Hist_expenditure!N22*Assumptions!N$29)","v":0},{"$f":"IF(P$8, $G45*Forecast_vol!P23,Hist_expenditure!O22*Assumptions!O$29)","v":0},{"$f":"IF(Q$8, $G45*Forecast_vol!Q23,Hist_expenditure!P22*Assumptions!P$29)","v":0},{"$f":"IF(R$8, $G45*Forecast_vol!R23,Hist_expenditure!Q22*Assumptions!Q$29)","v":0},{"$f":"IF(S$8, $G45*Forecast_vol!S23,Hist_expenditure!R22*Assumptions!R$29)","v":5579147.2265929161},{"$f":"IF(T$8, $G45*Forecast_vol!T23,Hist_expenditure!S22*Assumptions!S$29)","v":1502318.7393252193},{"$f":"IF(U$8, $G45*Forecast_vol!U23,(Hist_expenditure!T22+25536176.2699999)*Assumptions!T$29)","v":46468786.308190428},{"$f":"IF(V$8, $G45*Forecast_vol!V23,Hist_expenditure!U22*Assumptions!U$29)","v":4790060.3959512198},{"$f":"IF(W$8, $G45*Forecast_vol!W23,Hist_expenditure!V22*Assumptions!V$29)","v":4399017.4670795687},{"$f":"IF(X$8, $G45*Forecast_vol!X23,Hist_expenditure!W22*Assumptions!W$29)","v":4195863.4892020961},{"$f":"IF(Y$8, $G45*Forecast_vol!Y23,Hist_expenditure!X22*Assumptions!X$29)","v":4189012.611441677},{"$f":"IF(Z$8, $G45*Forecast_vol!Z23,Hist_expenditure!Y22*Assumptions!Y$29)","v":4251704.5280952919},{"$f":"IF(AA$8, $G45*Forecast_vol!AA23,Hist_expenditure!Z22*Assumptions!Z$29)","v":4028415.3353572125},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H45:$AA45)","v":21064013.431175847}]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},"Subdivision Complex connection LV",{"$f":"AVERAGE(Unit_rates!Q23:T23)","v":0},{"$f":"IF(H$8, $G46*Forecast_vol!H24,Hist_expenditure!G23*Assumptions!G$29)","v":0},{"$f":"IF(I$8, $G46*Forecast_vol!I24,Hist_expenditure!H23*Assumptions!H$29)","v":0},{"$f":"IF(J$8, $G46*Forecast_vol!J24,Hist_expenditure!I23*Assumptions!I$29)","v":0},{"$f":"IF(K$8, $G46*Forecast_vol!K24,Hist_expenditure!J23*Assumptions!J$29)","v":0},{"$f":"IF(L$8, $G46*Forecast_vol!L24,Hist_expenditure!K23*Assumptions!K$29)","v":0},{"$f":"IF(M$8, $G46*Forecast_vol!M24,Hist_expenditure!L23*Assumptions!L$29)","v":0},{"$f":"IF(N$8, $G46*Forecast_vol!N24,Hist_expenditure!M23*Assumptions!M$29)","v":0},{"$f":"IF(O$8, $G46*Forecast_vol!O24,Hist_expenditure!N23*Assumptions!N$29)","v":0},{"$f":"IF(P$8, $G46*Forecast_vol!P24,Hist_expenditure!O23*Assumptions!O$29)","v":0},{"$f":"IF(Q$8, $G46*Forecast_vol!Q24,Hist_expenditure!P23*Assumptions!P$29)","v":0},{"$f":"IF(R$8, $G46*Forecast_vol!R24,Hist_expenditure!Q23*Assumptions!Q$29)","v":0},{"$f":"IF(S$8, $G46*Forecast_vol!S24,Hist_expenditure!R23*Assumptions!R$29)","v":0},{"$f":"IF(T$8, $G46*Forecast_vol!T24,Hist_expenditure!S23*Assumptions!S$29)","v":0},{"$f":"IF(U$8, $G46*Forecast_vol!U24,Hist_expenditure!T23*Assumptions!T$29)","v":0},{"$f":"IF(V$8, $G46*Forecast_vol!V24,Hist_expenditure!U23*Assumptions!U$29)","v":0},{"$f":"IF(W$8, $G46*Forecast_vol!W24,Hist_expenditure!V23*Assumptions!V$29)","v":0},{"$f":"IF(X$8, $G46*Forecast_vol!X24,Hist_expenditure!W23*Assumptions!W$29)","v":0},{"$f":"IF(Y$8, $G46*Forecast_vol!Y24,Hist_expenditure!X23*Assumptions!X$29)","v":0},{"$f":"IF(Z$8, $G46*Forecast_vol!Z24,Hist_expenditure!Y23*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8, $G46*Forecast_vol!AA24,Hist_expenditure!Z23*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H46:$AA46)","v":0}]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},"Subdivision Complex connection HV (no upstream asset works)",{"$f":"AVERAGE(Unit_rates!Q24:T24)","v":0},{"$f":"IF(H$8, $G47*Forecast_vol!H25,Hist_expenditure!G24*Assumptions!G$29)","v":0},{"$f":"IF(I$8, $G47*Forecast_vol!I25,Hist_expenditure!H24*Assumptions!H$29)","v":0},{"$f":"IF(J$8, $G47*Forecast_vol!J25,Hist_expenditure!I24*Assumptions!I$29)","v":0},{"$f":"IF(K$8, $G47*Forecast_vol!K25,Hist_expenditure!J24*Assumptions!J$29)","v":0},{"$f":"IF(L$8, $G47*Forecast_vol!L25,Hist_expenditure!K24*Assumptions!K$29)","v":0},{"$f":"IF(M$8, $G47*Forecast_vol!M25,Hist_expenditure!L24*Assumptions!L$29)","v":0},{"$f":"IF(N$8, $G47*Forecast_vol!N25,Hist_expenditure!M24*Assumptions!M$29)","v":0},{"$f":"IF(O$8, $G47*Forecast_vol!O25,Hist_expenditure!N24*Assumptions!N$29)","v":0},{"$f":"IF(P$8, $G47*Forecast_vol!P25,Hist_expenditure!O24*Assumptions!O$29)","v":0},{"$f":"IF(Q$8, $G47*Forecast_vol!Q25,Hist_expenditure!P24*Assumptions!P$29)","v":0},{"$f":"IF(R$8, $G47*Forecast_vol!R25,Hist_expenditure!Q24*Assumptions!Q$29)","v":0},{"$f":"IF(S$8, $G47*Forecast_vol!S25,Hist_expenditure!R24*Assumptions!R$29)","v":0},{"$f":"IF(T$8, $G47*Forecast_vol!T25,Hist_expenditure!S24*Assumptions!S$29)","v":0},{"$f":"IF(U$8, $G47*Forecast_vol!U25,Hist_expenditure!T24*Assumptions!T$29)","v":0},{"$f":"IF(V$8, $G47*Forecast_vol!V25,Hist_expenditure!U24*Assumptions!U$29)","v":0},{"$f":"IF(W$8, $G47*Forecast_vol!W25,Hist_expenditure!V24*Assumptions!V$29)","v":0},{"$f":"IF(X$8, $G47*Forecast_vol!X25,Hist_expenditure!W24*Assumptions!W$29)","v":0},{"$f":"IF(Y$8, $G47*Forecast_vol!Y25,Hist_expenditure!X24*Assumptions!X$29)","v":0},{"$f":"IF(Z$8, $G47*Forecast_vol!Z25,Hist_expenditure!Y24*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8, $G47*Forecast_vol!AA25,Hist_expenditure!Z24*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H47:$AA47)","v":0}]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},"Subdivision Complex connection HV (with upstream asset works)",{"$f":"AVERAGE(Unit_rates!Q25:T25)","v":77598.640155747402},{"$f":"IF(H$8, $G48*Forecast_vol!H26,Hist_expenditure!G25*Assumptions!G$29)","v":33920090.469932668},{"$f":"IF(I$8, $G48*Forecast_vol!I26,Hist_expenditure!H25*Assumptions!H$29)","v":38427621.961265631},{"$f":"IF(J$8, $G48*Forecast_vol!J26,Hist_expenditure!I25*Assumptions!I$29)","v":35008057.568479732},{"$f":"IF(K$8, $G48*Forecast_vol!K26,Hist_expenditure!J25*Assumptions!J$29)","v":34058752.06768778},{"$f":"IF(L$8, $G48*Forecast_vol!L26,Hist_expenditure!K25*Assumptions!K$29)","v":41249626.06195575},{"$f":"IF(M$8, $G48*Forecast_vol!M26,Hist_expenditure!L25*Assumptions!L$29)","v":44638879.666896336},{"$f":"IF(N$8, $G48*Forecast_vol!N26,Hist_expenditure!M25*Assumptions!M$29)","v":43022988.181397714},{"$f":"IF(O$8, $G48*Forecast_vol!O26,Hist_expenditure!N25*Assumptions!N$29)","v":36378961.400293104},{"$f":"IF(P$8, $G48*Forecast_vol!P26,Hist_expenditure!O25*Assumptions!O$29)","v":38002293.00073538},{"$f":"IF(Q$8, $G48*Forecast_vol!Q26,Hist_expenditure!P25*Assumptions!P$29)","v":43821643.281631701},{"$f":"IF(R$8, $G48*Forecast_vol!R26,Hist_expenditure!Q25*Assumptions!Q$29)","v":38714847.2259726},{"$f":"IF(S$8, $G48*Forecast_vol!S26,Hist_expenditure!R25*Assumptions!R$29)","v":41875005.232085153},{"$f":"IF(T$8, $G48*Forecast_vol!T26,Hist_expenditure!S25*Assumptions!S$29)","v":49632668.639866486},{"$f":"IF(U$8, $G48*Forecast_vol!U26,Hist_expenditure!T25*Assumptions!T$29)","v":58639850.274530374},{"$f":"IF(V$8, $G48*Forecast_vol!V26,Hist_expenditure!U25*Assumptions!U$29)","v":33616774.163083449},{"$f":"IF(W$8, $G48*Forecast_vol!W26,Hist_expenditure!V25*Assumptions!V$29)","v":37881009.550614968},{"$f":"IF(X$8, $G48*Forecast_vol!X26,Hist_expenditure!W25*Assumptions!W$29)","v":37800492.755605109},{"$f":"IF(Y$8, $G48*Forecast_vol!Y26,Hist_expenditure!X25*Assumptions!X$29)","v":36426607.530215062},{"$f":"IF(Z$8, $G48*Forecast_vol!Z26,Hist_expenditure!Y25*Assumptions!Y$29)","v":36683800.655138783},{"$f":"IF(AA$8, $G48*Forecast_vol!AA26,Hist_expenditure!Z25*Assumptions!Z$29)","v":37551640.884004638},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H48:$AA48)","v":186343551.37557858}]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},"Embedded generation Simple connection LV",{"$f":"AVERAGE(Unit_rates!Q26:T26)","v":0},{"$f":"IF(H$8, $G49*Forecast_vol!H27,Hist_expenditure!G26*Assumptions!G$29)","v":0},{"$f":"IF(I$8, $G49*Forecast_vol!I27,Hist_expenditure!H26*Assumptions!H$29)","v":0},{"$f":"IF(J$8, $G49*Forecast_vol!J27,Hist_expenditure!I26*Assumptions!I$29)","v":0},{"$f":"IF(K$8, $G49*Forecast_vol!K27,Hist_expenditure!J26*Assumptions!J$29)","v":0},{"$f":"IF(L$8, $G49*Forecast_vol!L27,Hist_expenditure!K26*Assumptions!K$29)","v":0},{"$f":"IF(M$8, $G49*Forecast_vol!M27,Hist_expenditure!L26*Assumptions!L$29)","v":0},{"$f":"IF(N$8, $G49*Forecast_vol!N27,Hist_expenditure!M26*Assumptions!M$29)","v":0},{"$f":"IF(O$8, $G49*Forecast_vol!O27,Hist_expenditure!N26*Assumptions!N$29)","v":0},{"$f":"IF(P$8, $G49*Forecast_vol!P27,Hist_expenditure!O26*Assumptions!O$29)","v":0},{"$f":"IF(Q$8, $G49*Forecast_vol!Q27,Hist_expenditure!P26*Assumptions!P$29)","v":0},{"$f":"IF(R$8, $G49*Forecast_vol!R27,Hist_expenditure!Q26*Assumptions!Q$29)","v":0},{"$f":"IF(S$8, $G49*Forecast_vol!S27,Hist_expenditure!R26*Assumptions!R$29)","v":0},{"$f":"IF(T$8, $G49*Forecast_vol!T27,Hist_expenditure!S26*Assumptions!S$29)","v":0},{"$f":"IF(U$8, $G49*Forecast_vol!U27,Hist_expenditure!T26*Assumptions!T$29)","v":0},{"$f":"IF(V$8, $G49*Forecast_vol!V27,Hist_expenditure!U26*Assumptions!U$29)","v":0},{"$f":"IF(W$8, $G49*Forecast_vol!W27,Hist_expenditure!V26*Assumptions!V$29)","v":0},{"$f":"IF(X$8, $G49*Forecast_vol!X27,Hist_expenditure!W26*Assumptions!W$29)","v":0},{"$f":"IF(Y$8, $G49*Forecast_vol!Y27,Hist_expenditure!X26*Assumptions!X$29)","v":0},{"$f":"IF(Z$8, $G49*Forecast_vol!Z27,Hist_expenditure!Y26*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8, $G49*Forecast_vol!AA27,Hist_expenditure!Z26*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H49:$AA49)","v":0}]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},"Embedded generation Complex connection HV (small capacity)",{"$f":"AVERAGE(Unit_rates!Q27:T27)","v":642901.31787593663},{"$f":"IF(H$8, $G50*Forecast_vol!H28,Hist_expenditure!G27*Assumptions!G$29)","v":1214197.9302639184},{"$f":"IF(I$8, $G50*Forecast_vol!I28,Hist_expenditure!H27*Assumptions!H$29)","v":1117908.5445446789},{"$f":"IF(J$8, $G50*Forecast_vol!J28,Hist_expenditure!I27*Assumptions!I$29)","v":1322589.0332168618},{"$f":"IF(K$8, $G50*Forecast_vol!K28,Hist_expenditure!J27*Assumptions!J$29)","v":1421284.7518479023},{"$f":"IF(L$8, $G50*Forecast_vol!L28,Hist_expenditure!K27*Assumptions!K$29)","v":929622.47540955048},{"$f":"IF(M$8, $G50*Forecast_vol!M28,Hist_expenditure!L27*Assumptions!L$29)","v":2396228.9057822754},{"$f":"IF(N$8, $G50*Forecast_vol!N28,Hist_expenditure!M27*Assumptions!M$29)","v":3090159.6577201318},{"$f":"IF(O$8, $G50*Forecast_vol!O28,Hist_expenditure!N27*Assumptions!N$29)","v":2561076.4726453447},{"$f":"IF(P$8, $G50*Forecast_vol!P28,Hist_expenditure!O27*Assumptions!O$29)","v":5215820.4206659375},{"$f":"IF(Q$8, $G50*Forecast_vol!Q28,Hist_expenditure!P27*Assumptions!P$29)","v":4299268.777303719},{"$f":"IF(R$8, $G50*Forecast_vol!R28,Hist_expenditure!Q27*Assumptions!Q$29)","v":3822893.2944278815},{"$f":"IF(S$8, $G50*Forecast_vol!S28,Hist_expenditure!R27*Assumptions!R$29)","v":2538869.2676572581},{"$f":"IF(T$8, $G50*Forecast_vol!T28,Hist_expenditure!S27*Assumptions!S$29)","v":3879236.2921423027},{"$f":"IF(U$8, $G50*Forecast_vol!U28,Hist_expenditure!T27*Assumptions!T$29)","v":5817808.9654047731},{"$f":"IF(V$8, $G50*Forecast_vol!V28,Hist_expenditure!U27*Assumptions!U$29)","v":6109125.0133257331},{"$f":"IF(W$8, $G50*Forecast_vol!W28,Hist_expenditure!V27*Assumptions!V$29)","v":6974498.7309767902},{"$f":"IF(X$8, $G50*Forecast_vol!X28,Hist_expenditure!W27*Assumptions!W$29)","v":2368744.738180269},{"$f":"IF(Y$8, $G50*Forecast_vol!Y28,Hist_expenditure!X27*Assumptions!X$29)","v":1401252.708907949},{"$f":"IF(Z$8, $G50*Forecast_vol!Z28,Hist_expenditure!Y27*Assumptions!Y$29)","v":299258.67449968803},{"$f":"IF(AA$8, $G50*Forecast_vol!AA28,Hist_expenditure!Z27*Assumptions!Z$29)","v":176437.27459021317},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H50:$AA50)","v":11220192.127154909}]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},"Embedded generation Complex connection HV (large capacity)",{"$f":"AVERAGE(Unit_rates!Q28:T28)","v":5426774.5261833714},{"$f":"IF(H$8, $G51*Forecast_vol!H29,Hist_expenditure!G28*Assumptions!G$29)","v":8236252.4718422731},{"$f":"IF(I$8, $G51*Forecast_vol!I29,Hist_expenditure!H28*Assumptions!H$29)","v":1997557.380388034},{"$f":"IF(J$8, $G51*Forecast_vol!J29,Hist_expenditure!I28*Assumptions!I$29)","v":0},{"$f":"IF(K$8, $G51*Forecast_vol!K29,Hist_expenditure!J28*Assumptions!J$29)","v":3313571.5527268737},{"$f":"IF(L$8, $G51*Forecast_vol!L29,Hist_expenditure!K28*Assumptions!K$29)","v":3991400.0674203378},{"$f":"IF(M$8, $G51*Forecast_vol!M29,Hist_expenditure!L28*Assumptions!L$29)","v":7916411.9327686867},{"$f":"IF(N$8, $G51*Forecast_vol!N29,Hist_expenditure!M28*Assumptions!M$29)","v":20992473.108905062},{"$f":"IF(O$8, $G51*Forecast_vol!O29,Hist_expenditure!N28*Assumptions!N$29)","v":21616784.813586857},{"$f":"IF(P$8, $G51*Forecast_vol!P29,Hist_expenditure!O28*Assumptions!O$29)","v":8135477.4399833642},{"$f":"IF(Q$8, $G51*Forecast_vol!Q29,Hist_expenditure!P28*Assumptions!P$29)","v":1364282.226872382},{"$f":"IF(R$8, $G51*Forecast_vol!R29,Hist_expenditure!Q28*Assumptions!Q$29)","v":1629674.1549919485},{"$f":"IF(S$8, $G51*Forecast_vol!S29,Hist_expenditure!R28*Assumptions!R$29)","v":4138534.3706452399},{"$f":"IF(T$8, $G51*Forecast_vol!T29,Hist_expenditure!S28*Assumptions!S$29)","v":10972754.757700793},{"$f":"IF(U$8, $G51*Forecast_vol!U29,Hist_expenditure!T28*Assumptions!T$29)","v":5817808.9654047731},{"$f":"IF(V$8, $G51*Forecast_vol!V29,Hist_expenditure!U28*Assumptions!U$29)","v":36833962.224692002},{"$f":"IF(W$8, $G51*Forecast_vol!W29,Hist_expenditure!V28*Assumptions!V$29)","v":42051590.404942304},{"$f":"IF(X$8, $G51*Forecast_vol!X29,Hist_expenditure!W28*Assumptions!W$29)","v":14281955.929163743},{"$f":"IF(Y$8, $G51*Forecast_vol!Y29,Hist_expenditure!X28*Assumptions!X$29)","v":8448622.222426068},{"$f":"IF(Z$8, $G51*Forecast_vol!Z29,Hist_expenditure!Y28*Assumptions!Y$29)","v":1804330.8473617546},{"$f":"IF(AA$8, $G51*Forecast_vol!AA29,Hist_expenditure!Z28*Assumptions!Z$29)","v":1063799.4627884706},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H51:$AA51)","v":67650298.866682351}]
[]
[]
[null,"Category","Type","RIN category","Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[]
[null,"Gifted Assets",null,null,null,null,"GA as % of gross capex (FY23)"]
[null,"Connections","R1","Residential","Simple connection LV","ResidentialSimple connection LV",0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$G57*U16","v":0},0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H57:$AA57)","v":0}]
[null,"Connections","R2","Residential","Complex connection LV","ResidentialComplex connection LV",1.0643554027067407E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,31061.911346281562,39177.834049665522,44147.481213041574,44053.644915192046,42452.484521202547,42752.223857228484,43763.626685566123,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H58:$AA58)","v":217169.46119223078}]
[null,"Connections","R3","Residential","Complex connection HV","ResidentialComplex connection HV",3.6577778858926588E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,27299.249962201331,27609.775555395019,31112.03253561442,31045.903327979046,29917.518357789115,30128.753511378978,30841.518924880242,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H59:$AA59)","v":153045.72665764179}]
[null,"Connections","CI1","Commercial/Industrial","Simple connection LV","Commercial/IndustrialSimple connection LV",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H60:$AA60)","v":0}]
[null,"Connections","CI2","Commercial/Industrial","Complex connection HV (customer connected at LV, minor HV works)","Commercial/IndustrialComplex connection HV (customer connected at LV, minor HV works)",3.7781063128004611E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,694592.74067994161,1003962.6038506496,922002.7860956993,879423.15666453808,877987.26139256463,891127.04141228029,844327.21409851313,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H61:$AA61)","v":4414867.459663596}]
[null,"Connections","CI3","Commercial/Industrial","Complex connection HV (customer connected at LV, upstream asset works)","Commercial/IndustrialComplex connection HV (customer connected at LV, upstream asset works)",5.9062307087085049E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2943526.3904666197,3330835.1613275371,3058918.0184507724,2917652.0725662909,2912888.2193694403,2956481.9161206074,2801214.6683537364,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H62:$AA62)","v":14647154.894860849}]
[null,"Connections","CI4","Commercial/Industrial","Complex connection HV (customer connected at HV)","Commercial/IndustrialComplex connection HV (customer connected at HV)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H63:$AA63)","v":0}]
[null,"Connections","CI5","Commercial/Industrial","Complex connection sub-transmission","Commercial/IndustrialComplex connection sub-transmission",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H64:$AA64)","v":0}]
[null,"Connections","S1","Subdivision","Complex connection LV","SubdivisionComplex connection LV",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H65:$AA65)","v":0}]
[null,"Connections","S2","Subdivision","Complex connection HV (no upstream asset works)","SubdivisionComplex connection HV (no upstream asset works)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H66:$AA66)","v":0}]
[null,"Connections","S3","Subdivision","Complex connection HV (with upstream asset works)","SubdivisionComplex connection HV (with upstream asset works)",1.1370994165913373,null,null,null,null,null,null,null,null,null,null,null,null,null,66679339.536171861,38225614.288524933,43074473.859895155,42982918.259263642,41420674.171009161,41713128.323311225,42699948.94124908,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H67:$AA67)","v":211891143.55472827}]
[null,"Connections","EG1","Embedded generation","Simple connection LV","Embedded generationSimple connection LV",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H68:$AA68)","v":0}]
[null,"Connections","EG2","Embedded generation","Complex connection HV (small capacity)","Embedded generationComplex connection HV (small capacity)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H69:$AA69)","v":0}]
[null,"Connections","EG3","Embedded generation","Complex connection HV (large capacity)","Embedded generationComplex connection HV (large capacity)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H70:$AA70)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U55:U70)","v":70375819.828626901},42627199.663308181,47130654.178190283,46855093.036737643,45283919.654650159,45633618.258212723,46420095.969311774,null,231323381.09710258]

{"sheet":"Forecast_contrib","index":13,"n_rows":32,"n_cols":29,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Forecast contributions"]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[]
[null,"Forecast type 1 contributions (June 2026 $)"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},{"$f":"D16&\" \"&E16","v":"Residential Simple connection LV"},null,{"$f":"IF(H$8,CC_ratio!G15*Forecast_spend!H16,Hist_contributions!G15*Assumptions!G$29)","v":2870610.9278845391},{"$f":"IF(I$8,CC_ratio!H15*Forecast_spend!I16,Hist_contributions!H15*Assumptions!H$29)","v":2125407.8552912967},{"$f":"IF(J$8,CC_ratio!I15*Forecast_spend!J16,Hist_contributions!I15*Assumptions!I$29)","v":1866262.6751875114},{"$f":"IF(K$8,CC_ratio!J15*Forecast_spend!K16,Hist_contributions!J15*Assumptions!J$29)","v":2060802.4749342487},{"$f":"IF(L$8,CC_ratio!K15*Forecast_spend!L16,Hist_contributions!K15*Assumptions!K$29)","v":1131319.8761971144},{"$f":"IF(M$8,CC_ratio!L15*Forecast_spend!M16,Hist_contributions!L15*Assumptions!L$29)","v":0},{"$f":"IF(N$8,CC_ratio!M15*Forecast_spend!N16,Hist_contributions!M15*Assumptions!M$29)","v":0},{"$f":"IF(O$8,CC_ratio!N15*Forecast_spend!O16,Hist_contributions!N15*Assumptions!N$29)","v":0},{"$f":"IF(P$8,CC_ratio!O15*Forecast_spend!P16,Hist_contributions!O15*Assumptions!O$29)","v":0},{"$f":"IF(Q$8,CC_ratio!P15*Forecast_spend!Q16,Hist_contributions!P15*Assumptions!P$29)","v":0},{"$f":"IF(R$8,CC_ratio!Q15*Forecast_spend!R16,Hist_contributions!Q15*Assumptions!Q$29)","v":0},{"$f":"IF(S$8,CC_ratio!R15*Forecast_spend!S16,Hist_contributions!R15*Assumptions!R$29)","v":0},{"$f":"IF(T$8,CC_ratio!S15*Forecast_spend!T16,Hist_contributions!S15*Assumptions!S$29)","v":0},{"$f":"IF(U$8,CC_ratio!T15*Forecast_spend!U16,Hist_contributions!T15*Assumptions!T$29)","v":0},{"$f":"IF(V$8,CC_ratio!U15*Forecast_spend!V16,Hist_contributions!U15*Assumptions!U$29)","v":0},{"$f":"IF(W$8,CC_ratio!V15*Forecast_spend!W16,Hist_contributions!V15*Assumptions!V$29)","v":0},{"$f":"IF(X$8,CC_ratio!W15*Forecast_spend!X16,Hist_contributions!W15*Assumptions!W$29)","v":0},{"$f":"IF(Y$8,CC_ratio!X15*Forecast_spend!Y16,Hist_contributions!X15*Assumptions!X$29)","v":0},{"$f":"IF(Z$8,CC_ratio!Y15*Forecast_spend!Z16,Hist_contributions!Y15*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8,CC_ratio!Z15*Forecast_spend!AA16,Hist_contributions!Z15*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H16:$AA16)","v":0}]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},{"$f":"D17&\" \"&E17","v":"Residential Complex connection LV"},null,{"$f":"IF(H$8,CC_ratio!G16*Forecast_spend!H17,Hist_contributions!G16*Assumptions!G$29)","v":11023268.630798528},{"$f":"IF(I$8,CC_ratio!H16*Forecast_spend!I17,Hist_contributions!H16*Assumptions!H$29)","v":9445025.7886346132},{"$f":"IF(J$8,CC_ratio!I16*Forecast_spend!J17,Hist_contributions!I16*Assumptions!I$29)","v":8743815.3338554222},{"$f":"IF(K$8,CC_ratio!J16*Forecast_spend!K17,Hist_contributions!J16*Assumptions!J$29)","v":8905805.7218622286},{"$f":"IF(L$8,CC_ratio!K16*Forecast_spend!L17,Hist_contributions!K16*Assumptions!K$29)","v":10391257.220796857},{"$f":"IF(M$8,CC_ratio!L16*Forecast_spend!M17,Hist_contributions!L16*Assumptions!L$29)","v":13591569.213919651},{"$f":"IF(N$8,CC_ratio!M16*Forecast_spend!N17,Hist_contributions!M16*Assumptions!M$29)","v":17230067.354220916},{"$f":"IF(O$8,CC_ratio!N16*Forecast_spend!O17,Hist_contributions!N16*Assumptions!N$29)","v":16446945.983765882},{"$f":"IF(P$8,CC_ratio!O16*Forecast_spend!P17,Hist_contributions!O16*Assumptions!O$29)","v":16712292.547154436},{"$f":"IF(Q$8,CC_ratio!P16*Forecast_spend!Q17,Hist_contributions!P16*Assumptions!P$29)","v":20556646.212271802},{"$f":"IF(R$8,CC_ratio!Q16*Forecast_spend!R17,Hist_contributions!Q16*Assumptions!Q$29)","v":21397758.966835614},{"$f":"IF(S$8,CC_ratio!R16*Forecast_spend!S17,Hist_contributions!R16*Assumptions!R$29)","v":18809487.382832594},{"$f":"IF(T$8,CC_ratio!S16*Forecast_spend!T17,Hist_contributions!S16*Assumptions!S$29)","v":23471585.828296322},{"$f":"IF(U$8,CC_ratio!T16*Forecast_spend!U17,Hist_contributions!T16*Assumptions!T$29)","v":22718535.608392965},{"$f":"IF(V$8,CC_ratio!U16*Forecast_spend!V17,Hist_contributions!U16*Assumptions!U$29)","v":19623023.105339319},{"$f":"IF(W$8,CC_ratio!V16*Forecast_spend!W17,Hist_contributions!V16*Assumptions!V$29)","v":22112172.990161624},{"$f":"IF(X$8,CC_ratio!W16*Forecast_spend!X17,Hist_contributions!W16*Assumptions!W$29)","v":22065173.1524859},{"$f":"IF(Y$8,CC_ratio!X16*Forecast_spend!Y17,Hist_contributions!X16*Assumptions!X$29)","v":21263199.072786145},{"$f":"IF(Z$8,CC_ratio!Y16*Forecast_spend!Z17,Hist_contributions!Y16*Assumptions!Y$29)","v":21413329.677478578},{"$f":"IF(AA$8,CC_ratio!Z16*Forecast_spend!AA17,Hist_contributions!Z16*Assumptions!Z$29)","v":21919911.563657261},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H17:$AA17)","v":108773786.45656949}]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},"Residential Complex connection HV",null,{"$f":"IF(H$8,CC_ratio!G17*Forecast_spend!H18,Hist_contributions!G17*Assumptions!G$29)","v":5475101.952745867},{"$f":"IF(I$8,CC_ratio!H17*Forecast_spend!I18,Hist_contributions!H17*Assumptions!H$29)","v":4714555.4358827276},{"$f":"IF(J$8,CC_ratio!I17*Forecast_spend!J18,Hist_contributions!I17*Assumptions!I$29)","v":3928344.7638772703},{"$f":"IF(K$8,CC_ratio!J17*Forecast_spend!K18,Hist_contributions!J17*Assumptions!J$29)","v":3474671.2789360676},{"$f":"IF(L$8,CC_ratio!K17*Forecast_spend!L18,Hist_contributions!K17*Assumptions!K$29)","v":3343410.9316867818},{"$f":"IF(M$8,CC_ratio!L17*Forecast_spend!M18,Hist_contributions!L17*Assumptions!L$29)","v":4291320.5053561619},{"$f":"IF(N$8,CC_ratio!M17*Forecast_spend!N18,Hist_contributions!M17*Assumptions!M$29)","v":5885241.2724864567},{"$f":"IF(O$8,CC_ratio!N17*Forecast_spend!O18,Hist_contributions!N17*Assumptions!N$29)","v":5317586.3512851018},{"$f":"IF(P$8,CC_ratio!O17*Forecast_spend!P18,Hist_contributions!O17*Assumptions!O$29)","v":4008566.1660493244},{"$f":"IF(Q$8,CC_ratio!P17*Forecast_spend!Q18,Hist_contributions!P17*Assumptions!P$29)","v":4236200.7919734847},{"$f":"IF(R$8,CC_ratio!Q17*Forecast_spend!R18,Hist_contributions!Q17*Assumptions!Q$29)","v":5588648.9270992149},{"$f":"IF(S$8,CC_ratio!R17*Forecast_spend!S18,Hist_contributions!R17*Assumptions!R$29)","v":5321111.0854744641},{"$f":"IF(T$8,CC_ratio!S17*Forecast_spend!T18,Hist_contributions!S17*Assumptions!S$29)","v":4534586.1476060208},{"$f":"IF(U$8,CC_ratio!T17*Forecast_spend!U18,Hist_contributions!T17*Assumptions!T$29)","v":4036572.1094126026},{"$f":"IF(V$8,CC_ratio!U17*Forecast_spend!V18,Hist_contributions!U17*Assumptions!U$29)","v":4334193.5147806415},{"$f":"IF(W$8,CC_ratio!V17*Forecast_spend!W18,Hist_contributions!V17*Assumptions!V$29)","v":4883979.2042842302},{"$f":"IF(X$8,CC_ratio!W17*Forecast_spend!X18,Hist_contributions!W17*Assumptions!W$29)","v":4873598.2150474377},{"$f":"IF(Y$8,CC_ratio!X17*Forecast_spend!Y18,Hist_contributions!X17*Assumptions!X$29)","v":4696463.8949889205},{"$f":"IF(Z$8,CC_ratio!Y17*Forecast_spend!Z18,Hist_contributions!Y17*Assumptions!Y$29)","v":4729623.6731604598},{"$f":"IF(AA$8,CC_ratio!Z17*Forecast_spend!AA18,Hist_contributions!Z17*Assumptions!Z$29)","v":4841513.8704045108},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H18:$AA18)","v":24025178.857885562}]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},"Commercial/Industrial Simple connection LV",null,{"$f":"IF(H$8,CC_ratio!G18*Forecast_spend!H19,Hist_contributions!G18*Assumptions!G$29)","v":396618.82247214759},{"$f":"IF(I$8,CC_ratio!H18*Forecast_spend!I19,Hist_contributions!H18*Assumptions!H$29)","v":334696.42538731202},{"$f":"IF(J$8,CC_ratio!I18*Forecast_spend!J19,Hist_contributions!I18*Assumptions!I$29)","v":307791.58792523469},{"$f":"IF(K$8,CC_ratio!J18*Forecast_spend!K19,Hist_contributions!J18*Assumptions!J$29)","v":335805.19126771105},{"$f":"IF(L$8,CC_ratio!K18*Forecast_spend!L19,Hist_contributions!K18*Assumptions!K$29)","v":184168.25637246785},{"$f":"IF(M$8,CC_ratio!L18*Forecast_spend!M19,Hist_contributions!L18*Assumptions!L$29)","v":0},{"$f":"IF(N$8,CC_ratio!M18*Forecast_spend!N19,Hist_contributions!M18*Assumptions!M$29)","v":0},{"$f":"IF(O$8,CC_ratio!N18*Forecast_spend!O19,Hist_contributions!N18*Assumptions!N$29)","v":0},{"$f":"IF(P$8,CC_ratio!O18*Forecast_spend!P19,Hist_contributions!O18*Assumptions!O$29)","v":0},{"$f":"IF(Q$8,CC_ratio!P18*Forecast_spend!Q19,Hist_contributions!P18*Assumptions!P$29)","v":0},{"$f":"IF(R$8,CC_ratio!Q18*Forecast_spend!R19,Hist_contributions!Q18*Assumptions!Q$29)","v":0},{"$f":"IF(S$8,CC_ratio!R18*Forecast_spend!S19,Hist_contributions!R18*Assumptions!R$29)","v":0},{"$f":"IF(T$8,CC_ratio!S18*Forecast_spend!T19,Hist_contributions!S18*Assumptions!S$29)","v":0},{"$f":"IF(U$8,CC_ratio!T18*Forecast_spend!U19,Hist_contributions!T18*Assumptions!T$29)","v":0},{"$f":"IF(V$8,CC_ratio!U18*Forecast_spend!V19,Hist_contributions!U18*Assumptions!U$29)","v":0},{"$f":"IF(W$8,CC_ratio!V18*Forecast_spend!W19,Hist_contributions!V18*Assumptions!V$29)","v":0},{"$f":"IF(X$8,CC_ratio!W18*Forecast_spend!X19,Hist_contributions!W18*Assumptions!W$29)","v":0},{"$f":"IF(Y$8,CC_ratio!X18*Forecast_spend!Y19,Hist_contributions!X18*Assumptions!X$29)","v":0},{"$f":"IF(Z$8,CC_ratio!Y18*Forecast_spend!Z19,Hist_contributions!Y18*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8,CC_ratio!Z18*Forecast_spend!AA19,Hist_contributions!Z18*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H19:$AA19)","v":0}]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, minor HV works)",null,{"$f":"IF(H$8,CC_ratio!G19*Forecast_spend!H20,Hist_contributions!G19*Assumptions!G$29)","v":7500133.2486540247},{"$f":"IF(I$8,CC_ratio!H19*Forecast_spend!I20,Hist_contributions!H19*Assumptions!H$29)","v":17451922.453299236},{"$f":"IF(J$8,CC_ratio!I19*Forecast_spend!J20,Hist_contributions!I19*Assumptions!I$29)","v":20129558.210600402},{"$f":"IF(K$8,CC_ratio!J19*Forecast_spend!K20,Hist_contributions!J19*Assumptions!J$29)","v":33431060.752060745},{"$f":"IF(L$8,CC_ratio!K19*Forecast_spend!L20,Hist_contributions!K19*Assumptions!K$29)","v":38186157.383793272},{"$f":"IF(M$8,CC_ratio!L19*Forecast_spend!M20,Hist_contributions!L19*Assumptions!L$29)","v":31965262.36380801},{"$f":"IF(N$8,CC_ratio!M19*Forecast_spend!N20,Hist_contributions!M19*Assumptions!M$29)","v":33432088.344980996},{"$f":"IF(O$8,CC_ratio!N19*Forecast_spend!O20,Hist_contributions!N19*Assumptions!N$29)","v":47025067.663367629},{"$f":"IF(P$8,CC_ratio!O19*Forecast_spend!P20,Hist_contributions!O19*Assumptions!O$29)","v":53133790.764172979},{"$f":"IF(Q$8,CC_ratio!P19*Forecast_spend!Q20,Hist_contributions!P19*Assumptions!P$29)","v":28770680.905354474},{"$f":"IF(R$8,CC_ratio!Q19*Forecast_spend!R20,Hist_contributions!Q19*Assumptions!Q$29)","v":22234289.600841895},{"$f":"IF(S$8,CC_ratio!R19*Forecast_spend!S20,Hist_contributions!R19*Assumptions!R$29)","v":24796257.998753671},{"$f":"IF(T$8,CC_ratio!S19*Forecast_spend!T20,Hist_contributions!S19*Assumptions!S$29)","v":20483232.103337649},{"$f":"IF(U$8,CC_ratio!T19*Forecast_spend!U20,Hist_contributions!T19*Assumptions!T$29)","v":17465196.274524692},{"$f":"IF(V$8,CC_ratio!U19*Forecast_spend!V20,Hist_contributions!U19*Assumptions!U$29)","v":26573169.750389535},{"$f":"IF(W$8,CC_ratio!V19*Forecast_spend!W20,Hist_contributions!V19*Assumptions!V$29)","v":24403833.819389783},{"$f":"IF(X$8,CC_ratio!W19*Forecast_spend!X20,Hist_contributions!W19*Assumptions!W$29)","v":23276823.99208824},{"$f":"IF(Y$8,CC_ratio!X19*Forecast_spend!Y20,Hist_contributions!X19*Assumptions!X$29)","v":23238818.304765239},{"$f":"IF(Z$8,CC_ratio!Y19*Forecast_spend!Z20,Hist_contributions!Y19*Assumptions!Y$29)","v":23586605.765779696},{"$f":"IF(AA$8,CC_ratio!Z19*Forecast_spend!AA20,Hist_contributions!Z19*Assumptions!Z$29)","v":22347894.532186128},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H20:$AA20)","v":116853976.41420907}]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, upstream asset works)",null,{"$f":"IF(H$8,CC_ratio!G20*Forecast_spend!H21,Hist_contributions!G20*Assumptions!G$29)","v":17436053.027628675},{"$f":"IF(I$8,CC_ratio!H20*Forecast_spend!I21,Hist_contributions!H20*Assumptions!H$29)","v":13680774.306245113},{"$f":"IF(J$8,CC_ratio!I20*Forecast_spend!J21,Hist_contributions!I20*Assumptions!I$29)","v":12082438.537823521},{"$f":"IF(K$8,CC_ratio!J20*Forecast_spend!K21,Hist_contributions!J20*Assumptions!J$29)","v":11710051.622719878},{"$f":"IF(L$8,CC_ratio!K20*Forecast_spend!L21,Hist_contributions!K20*Assumptions!K$29)","v":14358725.754384698},{"$f":"IF(M$8,CC_ratio!L20*Forecast_spend!M21,Hist_contributions!L20*Assumptions!L$29)","v":21398719.397084139},{"$f":"IF(N$8,CC_ratio!M20*Forecast_spend!N21,Hist_contributions!M20*Assumptions!M$29)","v":26168491.997682419},{"$f":"IF(O$8,CC_ratio!N20*Forecast_spend!O21,Hist_contributions!N20*Assumptions!N$29)","v":22529367.551435273},{"$f":"IF(P$8,CC_ratio!O20*Forecast_spend!P21,Hist_contributions!O20*Assumptions!O$29)","v":13872764.483648401},{"$f":"IF(Q$8,CC_ratio!P20*Forecast_spend!Q21,Hist_contributions!P20*Assumptions!P$29)","v":11135983.440794669},{"$f":"IF(R$8,CC_ratio!Q20*Forecast_spend!R21,Hist_contributions!Q20*Assumptions!Q$29)","v":11655103.139875658},{"$f":"IF(S$8,CC_ratio!R20*Forecast_spend!S21,Hist_contributions!R20*Assumptions!R$29)","v":16415842.363186359},{"$f":"IF(T$8,CC_ratio!S20*Forecast_spend!T21,Hist_contributions!S20*Assumptions!S$29)","v":18061170.519955024},{"$f":"IF(U$8,CC_ratio!T20*Forecast_spend!U21,Hist_contributions!T20*Assumptions!T$29)","v":18589789.569930427},{"$f":"IF(V$8,CC_ratio!U20*Forecast_spend!V21,Hist_contributions!U20*Assumptions!U$29)","v":19277689.457324203},{"$f":"IF(W$8,CC_ratio!V20*Forecast_spend!W21,Hist_contributions!V20*Assumptions!V$29)","v":17703929.729024738},{"$f":"IF(X$8,CC_ratio!W20*Forecast_spend!X21,Hist_contributions!W20*Assumptions!W$29)","v":16886332.668901592},{"$f":"IF(Y$8,CC_ratio!X20*Forecast_spend!Y21,Hist_contributions!X20*Assumptions!X$29)","v":16858761.180640802},{"$f":"IF(Z$8,CC_ratio!Y20*Forecast_spend!Z21,Hist_contributions!Y20*Assumptions!Y$29)","v":17111065.995368056},{"$f":"IF(AA$8,CC_ratio!Z20*Forecast_spend!AA21,Hist_contributions!Z20*Assumptions!Z$29)","v":16212434.378860744},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H21:$AA21)","v":84772523.952795923}]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},"Commercial/Industrial Complex connection HV (customer connected at HV)",null,{"$f":"IF(H$8,CC_ratio!G21*Forecast_spend!H22,Hist_contributions!G21*Assumptions!G$29)","v":1879127.154589534},{"$f":"IF(I$8,CC_ratio!H21*Forecast_spend!I22,Hist_contributions!H21*Assumptions!H$29)","v":1685703.7568319319},{"$f":"IF(J$8,CC_ratio!I21*Forecast_spend!J22,Hist_contributions!I21*Assumptions!I$29)","v":1567609.8546024659},{"$f":"IF(K$8,CC_ratio!J21*Forecast_spend!K22,Hist_contributions!J21*Assumptions!J$29)","v":855528.60826045042},{"$f":"IF(L$8,CC_ratio!K21*Forecast_spend!L22,Hist_contributions!K21*Assumptions!K$29)","v":845450.16155634855},{"$f":"IF(M$8,CC_ratio!L21*Forecast_spend!M22,Hist_contributions!L21*Assumptions!L$29)","v":1373331.7273020712},{"$f":"IF(N$8,CC_ratio!M21*Forecast_spend!N22,Hist_contributions!M21*Assumptions!M$29)","v":1400450.7413924311},{"$f":"IF(O$8,CC_ratio!N21*Forecast_spend!O22,Hist_contributions!N21*Assumptions!N$29)","v":1234251.195503457},{"$f":"IF(P$8,CC_ratio!O21*Forecast_spend!P22,Hist_contributions!O21*Assumptions!O$29)","v":2589914.1398473205},{"$f":"IF(Q$8,CC_ratio!P21*Forecast_spend!Q22,Hist_contributions!P21*Assumptions!P$29)","v":11698517.214636475},{"$f":"IF(R$8,CC_ratio!Q21*Forecast_spend!R22,Hist_contributions!Q21*Assumptions!Q$29)","v":12989542.489635983},{"$f":"IF(S$8,CC_ratio!R21*Forecast_spend!S22,Hist_contributions!R21*Assumptions!R$29)","v":17369186.419137049},{"$f":"IF(T$8,CC_ratio!S21*Forecast_spend!T22,Hist_contributions!S21*Assumptions!S$29)","v":9030739.0533829387},{"$f":"IF(U$8,CC_ratio!T21*Forecast_spend!U22,(Hist_contributions!T21+25938559.61)*Assumptions!T$29)","v":35430393.536108822},{"$f":"IF(V$8,CC_ratio!U21*Forecast_spend!V22,Hist_contributions!U21*Assumptions!U$29)","v":9702212.8162833545},{"$f":"IF(W$8,CC_ratio!V21*Forecast_spend!W22,Hist_contributions!V21*Assumptions!V$29)","v":8910159.8143165391},{"$f":"IF(X$8,CC_ratio!W21*Forecast_spend!X22,Hist_contributions!W21*Assumptions!W$29)","v":8498673.7442227714},{"$f":"IF(Y$8,CC_ratio!X21*Forecast_spend!Y22,Hist_contributions!X21*Assumptions!X$29)","v":8484797.3692889381},{"$f":"IF(Z$8,CC_ratio!Y21*Forecast_spend!Z22,Hist_contributions!Y21*Assumptions!Y$29)","v":8611779.1329736281},{"$f":"IF(AA$8,CC_ratio!Z21*Forecast_spend!AA22,Hist_contributions!Z21*Assumptions!Z$29)","v":8159509.4143387433},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H22:$AA22)","v":42664919.475140616}]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},"Commercial/Industrial Complex connection sub-transmission",null,{"$f":"IF(H$8,CC_ratio!G22*Forecast_spend!H23,Hist_contributions!G22*Assumptions!G$29)","v":0},{"$f":"IF(I$8,CC_ratio!H22*Forecast_spend!I23,Hist_contributions!H22*Assumptions!H$29)","v":0},{"$f":"IF(J$8,CC_ratio!I22*Forecast_spend!J23,Hist_contributions!I22*Assumptions!I$29)","v":0},{"$f":"IF(K$8,CC_ratio!J22*Forecast_spend!K23,Hist_contributions!J22*Assumptions!J$29)","v":0},{"$f":"IF(L$8,CC_ratio!K22*Forecast_spend!L23,Hist_contributions!K22*Assumptions!K$29)","v":0},{"$f":"IF(M$8,CC_ratio!L22*Forecast_spend!M23,Hist_contributions!L22*Assumptions!L$29)","v":3576172.0628882279},{"$f":"IF(N$8,CC_ratio!M22*Forecast_spend!N23,Hist_contributions!M22*Assumptions!M$29)","v":3524104.9040869735},{"$f":"IF(O$8,CC_ratio!N22*Forecast_spend!O23,Hist_contributions!N22*Assumptions!N$29)","v":0},{"$f":"IF(P$8,CC_ratio!O22*Forecast_spend!P23,Hist_contributions!O22*Assumptions!O$29)","v":0},{"$f":"IF(Q$8,CC_ratio!P22*Forecast_spend!Q23,Hist_contributions!P22*Assumptions!P$29)","v":0},{"$f":"IF(R$8,CC_ratio!Q22*Forecast_spend!R23,Hist_contributions!Q22*Assumptions!Q$29)","v":0},{"$f":"IF(S$8,CC_ratio!R22*Forecast_spend!S23,Hist_contributions!R22*Assumptions!R$29)","v":0},{"$f":"IF(T$8,CC_ratio!S22*Forecast_spend!T23,Hist_contributions!S22*Assumptions!S$29)","v":824819.39572416537},{"$f":"IF(U$8,CC_ratio!T22*Forecast_spend!U23,(Hist_contributions!T22+24330677.19)*Assumptions!T$29)","v":45093228.419744983},{"$f":"IF(V$8,CC_ratio!U22*Forecast_spend!V23,Hist_contributions!U22*Assumptions!U$29)","v":2629891.1261969218},{"$f":"IF(W$8,CC_ratio!V22*Forecast_spend!W23,Hist_contributions!V22*Assumptions!V$29)","v":2415196.4786156802},{"$f":"IF(X$8,CC_ratio!W22*Forecast_spend!X23,Hist_contributions!W22*Assumptions!W$29)","v":2303658.669171114},{"$f":"IF(Y$8,CC_ratio!X22*Forecast_spend!Y23,Hist_contributions!X22*Assumptions!X$29)","v":2299897.3256515176},{"$f":"IF(Z$8,CC_ratio!Y22*Forecast_spend!Z23,Hist_contributions!Y22*Assumptions!Y$29)","v":2334317.1244980996},{"$f":"IF(AA$8,CC_ratio!Z22*Forecast_spend!AA23,Hist_contributions!Z22*Assumptions!Z$29)","v":2211724.4601020725},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H23:$AA23)","v":11564794.058038482}]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},"Subdivision Complex connection LV",null,{"$f":"IF(H$8,CC_ratio!G23*Forecast_spend!H24,Hist_contributions!G23*Assumptions!G$29)","v":0},{"$f":"IF(I$8,CC_ratio!H23*Forecast_spend!I24,Hist_contributions!H23*Assumptions!H$29)","v":0},{"$f":"IF(J$8,CC_ratio!I23*Forecast_spend!J24,Hist_contributions!I23*Assumptions!I$29)","v":0},{"$f":"IF(K$8,CC_ratio!J23*Forecast_spend!K24,Hist_contributions!J23*Assumptions!J$29)","v":0},{"$f":"IF(L$8,CC_ratio!K23*Forecast_spend!L24,Hist_contributions!K23*Assumptions!K$29)","v":0},{"$f":"IF(M$8,CC_ratio!L23*Forecast_spend!M24,Hist_contributions!L23*Assumptions!L$29)","v":0},{"$f":"IF(N$8,CC_ratio!M23*Forecast_spend!N24,Hist_contributions!M23*Assumptions!M$29)","v":0},{"$f":"IF(O$8,CC_ratio!N23*Forecast_spend!O24,Hist_contributions!N23*Assumptions!N$29)","v":0},{"$f":"IF(P$8,CC_ratio!O23*Forecast_spend!P24,Hist_contributions!O23*Assumptions!O$29)","v":0},{"$f":"IF(Q$8,CC_ratio!P23*Forecast_spend!Q24,Hist_contributions!P23*Assumptions!P$29)","v":0},{"$f":"IF(R$8,CC_ratio!Q23*Forecast_spend!R24,Hist_contributions!Q23*Assumptions!Q$29)","v":0},{"$f":"IF(S$8,CC_ratio!R23*Forecast_spend!S24,Hist_contributions!R23*Assumptions!R$29)","v":0},{"$f":"IF(T$8,CC_ratio!S23*Forecast_spend!T24,Hist_contributions!S23*Assumptions!S$29)","v":0},{"$f":"IF(U$8,CC_ratio!T23*Forecast_spend!U24,Hist_contributions!T23*Assumptions!T$29)","v":0},{"$f":"IF(V$8,CC_ratio!U23*Forecast_spend!V24,Hist_contributions!U23*Assumptions!U$29)","v":0},{"$f":"IF(W$8,CC_ratio!V23*Forecast_spend!W24,Hist_contributions!V23*Assumptions!V$29)","v":0},{"$f":"IF(X$8,CC_ratio!W23*Forecast_spend!X24,Hist_contributions!W23*Assumptions!W$29)","v":0},{"$f":"IF(Y$8,CC_ratio!X23*Forecast_spend!Y24,Hist_contributions!X23*Assumptions!X$29)","v":0},{"$f":"IF(Z$8,CC_ratio!Y23*Forecast_spend!Z24,Hist_contributions!Y23*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8,CC_ratio!Z23*Forecast_spend!AA24,Hist_contributions!Z23*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H24:$AA24)","v":0}]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},"Subdivision Complex connection HV (no upstream asset works)",null,{"$f":"IF(H$8,CC_ratio!G24*Forecast_spend!H25,Hist_contributions!G24*Assumptions!G$29)","v":0},{"$f":"IF(I$8,CC_ratio!H24*Forecast_spend!I25,Hist_contributions!H24*Assumptions!H$29)","v":0},{"$f":"IF(J$8,CC_ratio!I24*Forecast_spend!J25,Hist_contributions!I24*Assumptions!I$29)","v":0},{"$f":"IF(K$8,CC_ratio!J24*Forecast_spend!K25,Hist_contributions!J24*Assumptions!J$29)","v":0},{"$f":"IF(L$8,CC_ratio!K24*Forecast_spend!L25,Hist_contributions!K24*Assumptions!K$29)","v":0},{"$f":"IF(M$8,CC_ratio!L24*Forecast_spend!M25,Hist_contributions!L24*Assumptions!L$29)","v":0},{"$f":"IF(N$8,CC_ratio!M24*Forecast_spend!N25,Hist_contributions!M24*Assumptions!M$29)","v":0},{"$f":"IF(O$8,CC_ratio!N24*Forecast_spend!O25,Hist_contributions!N24*Assumptions!N$29)","v":0},{"$f":"IF(P$8,CC_ratio!O24*Forecast_spend!P25,Hist_contributions!O24*Assumptions!O$29)","v":0},{"$f":"IF(Q$8,CC_ratio!P24*Forecast_spend!Q25,Hist_contributions!P24*Assumptions!P$29)","v":0},{"$f":"IF(R$8,CC_ratio!Q24*Forecast_spend!R25,Hist_contributions!Q24*Assumptions!Q$29)","v":0},{"$f":"IF(S$8,CC_ratio!R24*Forecast_spend!S25,Hist_contributions!R24*Assumptions!R$29)","v":0},{"$f":"IF(T$8,CC_ratio!S24*Forecast_spend!T25,Hist_contributions!S24*Assumptions!S$29)","v":0},{"$f":"IF(U$8,CC_ratio!T24*Forecast_spend!U25,Hist_contributions!T24*Assumptions!T$29)","v":0},{"$f":"IF(V$8,CC_ratio!U24*Forecast_spend!V25,Hist_contributions!U24*Assumptions!U$29)","v":0},{"$f":"IF(W$8,CC_ratio!V24*Forecast_spend!W25,Hist_contributions!V24*Assumptions!V$29)","v":0},{"$f":"IF(X$8,CC_ratio!W24*Forecast_spend!X25,Hist_contributions!W24*Assumptions!W$29)","v":0},{"$f":"IF(Y$8,CC_ratio!X24*Forecast_spend!Y25,Hist_contributions!X24*Assumptions!X$29)","v":0},{"$f":"IF(Z$8,CC_ratio!Y24*Forecast_spend!Z25,Hist_contributions!Y24*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8,CC_ratio!Z24*Forecast_spend!AA25,Hist_contributions!Z24*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H25:$AA25)","v":0}]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},"Subdivision Complex connection HV (with upstream asset works)",null,{"$f":"IF(H$8,CC_ratio!G25*Forecast_spend!H26,Hist_contributions!G25*Assumptions!G$29)","v":7168007.3518441655},{"$f":"IF(I$8,CC_ratio!H25*Forecast_spend!I26,Hist_contributions!H25*Assumptions!H$29)","v":5406472.7190019954},{"$f":"IF(J$8,CC_ratio!I25*Forecast_spend!J26,Hist_contributions!I25*Assumptions!I$29)","v":4530283.551653401},{"$f":"IF(K$8,CC_ratio!J25*Forecast_spend!K26,Hist_contributions!J25*Assumptions!J$29)","v":5509319.2916508289},{"$f":"IF(L$8,CC_ratio!K25*Forecast_spend!L26,Hist_contributions!K25*Assumptions!K$29)","v":8333209.5008770563},{"$f":"IF(M$8,CC_ratio!L25*Forecast_spend!M26,Hist_contributions!L25*Assumptions!L$29)","v":12178999.726669414},{"$f":"IF(N$8,CC_ratio!M25*Forecast_spend!N26,Hist_contributions!M25*Assumptions!M$29)","v":17767374.209581103},{"$f":"IF(O$8,CC_ratio!N25*Forecast_spend!O26,Hist_contributions!N25*Assumptions!N$29)","v":16548484.282887207},{"$f":"IF(P$8,CC_ratio!O25*Forecast_spend!P26,Hist_contributions!O25*Assumptions!O$29)","v":15584022.207932247},{"$f":"IF(Q$8,CC_ratio!P25*Forecast_spend!Q26,Hist_contributions!P25*Assumptions!P$29)","v":18776859.259455614},{"$f":"IF(R$8,CC_ratio!Q25*Forecast_spend!R26,Hist_contributions!Q25*Assumptions!Q$29)","v":11814307.73049666},{"$f":"IF(S$8,CC_ratio!R25*Forecast_spend!S26,Hist_contributions!R25*Assumptions!R$29)","v":10443411.80820105},{"$f":"IF(T$8,CC_ratio!S25*Forecast_spend!T26,Hist_contributions!S25*Assumptions!S$29)","v":8030758.1425195904},{"$f":"IF(U$8,CC_ratio!T25*Forecast_spend!U26,Hist_contributions!T25*Assumptions!T$29)","v":10866881.595568841},{"$f":"IF(V$8,CC_ratio!U25*Forecast_spend!V26,Hist_contributions!U25*Assumptions!U$29)","v":6242092.0998452017},{"$f":"IF(W$8,CC_ratio!V25*Forecast_spend!W26,Hist_contributions!V25*Assumptions!V$29)","v":7033891.7500811648},{"$f":"IF(X$8,CC_ratio!W25*Forecast_spend!X26,Hist_contributions!W25*Assumptions!W$29)","v":7018941.0814775182},{"$f":"IF(Y$8,CC_ratio!X25*Forecast_spend!Y26,Hist_contributions!X25*Assumptions!X$29)","v":6763832.7813801523},{"$f":"IF(Z$8,CC_ratio!Y25*Forecast_spend!Z26,Hist_contributions!Y25*Assumptions!Y$29)","v":6811589.39138183},{"$f":"IF(AA$8,CC_ratio!Z25*Forecast_spend!AA26,Hist_contributions!Z25*Assumptions!Z$29)","v":6972733.3075188007},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H26:$AA26)","v":34600988.311839469}]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},"Embedded generation Simple connection LV",null,{"$f":"IF(H$8,CC_ratio!G26*Forecast_spend!H27,Hist_contributions!G26*Assumptions!G$29)","v":0},{"$f":"IF(I$8,CC_ratio!H26*Forecast_spend!I27,Hist_contributions!H26*Assumptions!H$29)","v":0},{"$f":"IF(J$8,CC_ratio!I26*Forecast_spend!J27,Hist_contributions!I26*Assumptions!I$29)","v":0},{"$f":"IF(K$8,CC_ratio!J26*Forecast_spend!K27,Hist_contributions!J26*Assumptions!J$29)","v":0},{"$f":"IF(L$8,CC_ratio!K26*Forecast_spend!L27,Hist_contributions!K26*Assumptions!K$29)","v":0},{"$f":"IF(M$8,CC_ratio!L26*Forecast_spend!M27,Hist_contributions!L26*Assumptions!L$29)","v":0},{"$f":"IF(N$8,CC_ratio!M26*Forecast_spend!N27,Hist_contributions!M26*Assumptions!M$29)","v":0},{"$f":"IF(O$8,CC_ratio!N26*Forecast_spend!O27,Hist_contributions!N26*Assumptions!N$29)","v":0},{"$f":"IF(P$8,CC_ratio!O26*Forecast_spend!P27,Hist_contributions!O26*Assumptions!O$29)","v":0},{"$f":"IF(Q$8,CC_ratio!P26*Forecast_spend!Q27,Hist_contributions!P26*Assumptions!P$29)","v":0},{"$f":"IF(R$8,CC_ratio!Q26*Forecast_spend!R27,Hist_contributions!Q26*Assumptions!Q$29)","v":0},{"$f":"IF(S$8,CC_ratio!R26*Forecast_spend!S27,Hist_contributions!R26*Assumptions!R$29)","v":0},{"$f":"IF(T$8,CC_ratio!S26*Forecast_spend!T27,Hist_contributions!S26*Assumptions!S$29)","v":0},{"$f":"IF(U$8,CC_ratio!T26*Forecast_spend!U27,Hist_contributions!T26*Assumptions!T$29)","v":0},{"$f":"IF(V$8,CC_ratio!U26*Forecast_spend!V27,Hist_contributions!U26*Assumptions!U$29)","v":0},{"$f":"IF(W$8,CC_ratio!V26*Forecast_spend!W27,Hist_contributions!V26*Assumptions!V$29)","v":0},{"$f":"IF(X$8,CC_ratio!W26*Forecast_spend!X27,Hist_contributions!W26*Assumptions!W$29)","v":0},{"$f":"IF(Y$8,CC_ratio!X26*Forecast_spend!Y27,Hist_contributions!X26*Assumptions!X$29)","v":0},{"$f":"IF(Z$8,CC_ratio!Y26*Forecast_spend!Z27,Hist_contributions!Y26*Assumptions!Y$29)","v":0},{"$f":"IF(AA$8,CC_ratio!Z26*Forecast_spend!AA27,Hist_contributions!Z26*Assumptions!Z$29)","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H27:$AA27)","v":0}]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},"Embedded generation Complex connection HV (small capacity)",null,{"$f":"IF(H$8,CC_ratio!G27*Forecast_spend!H28,Hist_contributions!G27*Assumptions!G$29)","v":545488.95800153841},{"$f":"IF(I$8,CC_ratio!H27*Forecast_spend!I28,Hist_contributions!H27*Assumptions!H$29)","v":442723.86045674537},{"$f":"IF(J$8,CC_ratio!I27*Forecast_spend!J28,Hist_contributions!I27*Assumptions!I$29)","v":426001.11555403995},{"$f":"IF(K$8,CC_ratio!J27*Forecast_spend!K28,Hist_contributions!J27*Assumptions!J$29)","v":487723.5453164911},{"$f":"IF(L$8,CC_ratio!K27*Forecast_spend!L28,Hist_contributions!K27*Assumptions!K$29)","v":486638.09238180169},{"$f":"IF(M$8,CC_ratio!L27*Forecast_spend!M28,Hist_contributions!L27*Assumptions!L$29)","v":1753188.7553492645},{"$f":"IF(N$8,CC_ratio!M27*Forecast_spend!N28,Hist_contributions!M27*Assumptions!M$29)","v":2590632.8068292886},{"$f":"IF(O$8,CC_ratio!N27*Forecast_spend!O28,Hist_contributions!N27*Assumptions!N$29)","v":1903851.2451335141},{"$f":"IF(P$8,CC_ratio!O27*Forecast_spend!P28,Hist_contributions!O27*Assumptions!O$29)","v":10669858.787122343},{"$f":"IF(Q$8,CC_ratio!P27*Forecast_spend!Q28,Hist_contributions!P27*Assumptions!P$29)","v":13613340.166246761},{"$f":"IF(R$8,CC_ratio!Q27*Forecast_spend!R28,Hist_contributions!Q27*Assumptions!Q$29)","v":8914134.5454175193},{"$f":"IF(S$8,CC_ratio!R27*Forecast_spend!S28,Hist_contributions!R27*Assumptions!R$29)","v":3626089.581504975},{"$f":"IF(T$8,CC_ratio!S27*Forecast_spend!T28,Hist_contributions!S27*Assumptions!S$29)","v":5103333.5874090539},{"$f":"IF(U$8,CC_ratio!T27*Forecast_spend!U28,Hist_contributions!T27*Assumptions!T$29)","v":5780084.0990500906},{"$f":"IF(V$8,CC_ratio!U27*Forecast_spend!V28,Hist_contributions!U27*Assumptions!U$29)","v":6109125.0133257331},{"$f":"IF(W$8,CC_ratio!V27*Forecast_spend!W28,Hist_contributions!V27*Assumptions!V$29)","v":6974498.7309767902},{"$f":"IF(X$8,CC_ratio!W27*Forecast_spend!X28,Hist_contributions!W27*Assumptions!W$29)","v":2368744.738180269},{"$f":"IF(Y$8,CC_ratio!X27*Forecast_spend!Y28,Hist_contributions!X27*Assumptions!X$29)","v":1401252.708907949},{"$f":"IF(Z$8,CC_ratio!Y27*Forecast_spend!Z28,Hist_contributions!Y27*Assumptions!Y$29)","v":299258.67449968803},{"$f":"IF(AA$8,CC_ratio!Z27*Forecast_spend!AA28,Hist_contributions!Z27*Assumptions!Z$29)","v":176437.27459021317},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H28:$AA28)","v":11220192.127154909}]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},"Embedded generation Complex connection HV (large capacity)",null,{"$f":"IF(H$8,CC_ratio!G28*Forecast_spend!H29,Hist_contributions!G28*Assumptions!G$29)","v":4264643.6831460996},{"$f":"IF(I$8,CC_ratio!H28*Forecast_spend!I29,Hist_contributions!H28*Assumptions!H$29)","v":824383.5040230843},{"$f":"IF(J$8,CC_ratio!I28*Forecast_spend!J29,Hist_contributions!I28*Assumptions!I$29)","v":0},{"$f":"IF(K$8,CC_ratio!J28*Forecast_spend!K29,Hist_contributions!J28*Assumptions!J$29)","v":1372243.8315085454},{"$f":"IF(L$8,CC_ratio!K28*Forecast_spend!L29,Hist_contributions!K28*Assumptions!K$29)","v":1783961.8365977439},{"$f":"IF(M$8,CC_ratio!L28*Forecast_spend!M29,Hist_contributions!L28*Assumptions!L$29)","v":6002156.6568724271},{"$f":"IF(N$8,CC_ratio!M28*Forecast_spend!N29,Hist_contributions!M28*Assumptions!M$29)","v":18382230.266558137},{"$f":"IF(O$8,CC_ratio!N28*Forecast_spend!O29,Hist_contributions!N28*Assumptions!N$29)","v":17148851.195650712},{"$f":"IF(P$8,CC_ratio!O28*Forecast_spend!P29,Hist_contributions!O28*Assumptions!O$29)","v":5186102.7645093817},{"$f":"IF(Q$8,CC_ratio!P28*Forecast_spend!Q29,Hist_contributions!P28*Assumptions!P$29)","v":4319906.7349796835},{"$f":"IF(R$8,CC_ratio!Q28*Forecast_spend!R29,Hist_contributions!Q28*Assumptions!Q$29)","v":3800036.3736431398},{"$f":"IF(S$8,CC_ratio!R28*Forecast_spend!S29,Hist_contributions!R28*Assumptions!R$29)","v":5910779.4652212793},{"$f":"IF(T$8,CC_ratio!S28*Forecast_spend!T29,Hist_contributions!S28*Assumptions!S$29)","v":14424362.280355588},{"$f":"IF(U$8,CC_ratio!T28*Forecast_spend!U29,Hist_contributions!T28*Assumptions!T$29)","v":5780084.0990500906},{"$f":"IF(V$8,CC_ratio!U28*Forecast_spend!V29,Hist_contributions!U28*Assumptions!U$29)","v":36833962.224692002},{"$f":"IF(W$8,CC_ratio!V28*Forecast_spend!W29,Hist_contributions!V28*Assumptions!V$29)","v":42051590.404942304},{"$f":"IF(X$8,CC_ratio!W28*Forecast_spend!X29,Hist_contributions!W28*Assumptions!W$29)","v":14281955.929163743},{"$f":"IF(Y$8,CC_ratio!X28*Forecast_spend!Y29,Hist_contributions!X28*Assumptions!X$29)","v":8448622.222426068},{"$f":"IF(Z$8,CC_ratio!Y28*Forecast_spend!Z29,Hist_contributions!Y28*Assumptions!Y$29)","v":1804330.8473617546},{"$f":"IF(AA$8,CC_ratio!Z28*Forecast_spend!AA29,Hist_contributions!Z28*Assumptions!Z$29)","v":1063799.4627884706},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H29:$AA29)","v":67650298.866682351}]
[null,{"$f":"'Grid connected batteries'!B18","v":"Connections"},"Grid connected batteries","Grid connected batteries",null,{"$f":"D30","v":"Grid connected batteries"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Grid connected batteries'!E18","v":6316055.5066851005},{"$f":"'Grid connected batteries'!F18","v":6047255.3234049026},{"$f":"'Grid connected batteries'!G18","v":7045244.9481018018},{"$f":"'Grid connected batteries'!H18","v":7827696.8312201984},{"$f":"'Grid connected batteries'!I18","v":6871784.2480649985},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H30:$AA30)","v":34108036.857477002}]
[null,{"$f":"'Data Centres'!B17","v":"Connections"},"Data Centres","Data Centres",null,{"$f":"D31","v":"Data Centres"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"'Data Centres'!E17","v":314318757.84525281},{"$f":"'Data Centres'!F17","v":85391243.091079071},{"$f":"'Data Centres'!G17","v":86360296.83271344},{"$f":"'Data Centres'!H17","v":58962857.752590142},{"$f":"'Data Centres'!I17","v":142954879.99611703},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H31:$AA31)","v":687988035.51775241}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H16:H31)","v":58559053.757765122},56111666.105054043,53582105.631079264,68143012.318517193,79044299.014644146,96130720.409249365,126380681.89781873,128154405.46902879,121757311.86043644,113108134.72571297,98393821.773845688,102692166.10431144,103964587.05858634,165760765.31178355,131325359.10817692,457124066.27373075,193012400.60522255,186861186.64165097,153492454.86631215,233732622.50862896,null,{"$f":"SUM(AC16:AC31)","v":1224222730.8955452}]

{"sheet":"Forecast_netcapex","index":14,"n_rows":32,"n_cols":29,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Forecast net capex "]
[]
[]
[]
[null,{"$f":"Assumptions!B17","v":"2026/27 - 2030/31 reg period"},null,null,null,null,null,{"$f":"Assumptions!G17","v":false},{"$f":"Assumptions!H17","v":false},{"$f":"Assumptions!I17","v":false},{"$f":"Assumptions!J17","v":false},{"$f":"Assumptions!K17","v":false},{"$f":"Assumptions!L17","v":false},{"$f":"Assumptions!M17","v":false},{"$f":"Assumptions!N17","v":false},{"$f":"Assumptions!O17","v":false},{"$f":"Assumptions!P17","v":false},{"$f":"Assumptions!Q17","v":false},{"$f":"Assumptions!R17","v":false},{"$f":"Assumptions!S17","v":false},{"$f":"Assumptions!T17","v":false},{"$f":"Assumptions!U17","v":false},{"$f":"Assumptions!V17","v":true},{"$f":"Assumptions!W17","v":true},{"$f":"Assumptions!X17","v":true},{"$f":"Assumptions!Y17","v":true},{"$f":"Assumptions!Z17","v":true}]
[null,{"$f":"Assumptions!B18","v":"Forecast period"},null,null,null,null,null,{"$f":"Assumptions!G18","v":false},{"$f":"Assumptions!H18","v":false},{"$f":"Assumptions!I18","v":false},{"$f":"Assumptions!J18","v":false},{"$f":"Assumptions!K18","v":false},{"$f":"Assumptions!L18","v":false},{"$f":"Assumptions!M18","v":false},{"$f":"Assumptions!N18","v":false},{"$f":"Assumptions!O18","v":false},{"$f":"Assumptions!P18","v":false},{"$f":"Assumptions!Q18","v":false},{"$f":"Assumptions!R18","v":false},{"$f":"Assumptions!S18","v":false},{"$f":"Assumptions!T18","v":false},{"$f":"Assumptions!U18","v":true},{"$f":"Assumptions!V18","v":true},{"$f":"Assumptions!W18","v":true},{"$f":"Assumptions!X18","v":true},{"$f":"Assumptions!Y18","v":true},{"$f":"Assumptions!Z18","v":true}]
[null,{"$f":"Assumptions!B19","v":"Fin year end"},null,null,null,null,null,{"$f":"Assumptions!G19","v":2012},{"$f":"Assumptions!H19","v":2013},{"$f":"Assumptions!I19","v":2014},{"$f":"Assumptions!J19","v":2015},{"$f":"Assumptions!K19","v":2016},{"$f":"Assumptions!L19","v":2017},{"$f":"Assumptions!M19","v":2018},{"$f":"Assumptions!N19","v":2019},{"$f":"Assumptions!O19","v":2020},{"$f":"Assumptions!P19","v":2021},{"$f":"Assumptions!Q19","v":2022},{"$f":"Assumptions!R19","v":2023},{"$f":"Assumptions!S19","v":2024},{"$f":"Assumptions!T19","v":2025},{"$f":"Assumptions!U19","v":2026},{"$f":"Assumptions!V19","v":2027},{"$f":"Assumptions!W19","v":2028},{"$f":"Assumptions!X19","v":2029},{"$f":"Assumptions!Y19","v":2030},{"$f":"Assumptions!Z19","v":2031}]
[null,{"$f":"Assumptions!B20","v":"Basis"},null,null,null,null,null,{"$f":"Assumptions!G20","v":"Actual"},{"$f":"Assumptions!H20","v":"Actual"},{"$f":"Assumptions!I20","v":"Actual"},{"$f":"Assumptions!J20","v":"Actual"},{"$f":"Assumptions!K20","v":"Actual"},{"$f":"Assumptions!L20","v":"Actual"},{"$f":"Assumptions!M20","v":"Actual"},{"$f":"Assumptions!N20","v":"Actual"},{"$f":"Assumptions!O20","v":"Actual"},{"$f":"Assumptions!P20","v":"Actual"},{"$f":"Assumptions!Q20","v":"Actual"},{"$f":"Assumptions!R20","v":"Actual"},{"$f":"Assumptions!S20","v":"Actual"},{"$f":"Assumptions!T20","v":"Actual"},{"$f":"Assumptions!U20","v":"Forecast"},{"$f":"Assumptions!V20","v":"Forecast"},{"$f":"Assumptions!W20","v":"Forecast"},{"$f":"Assumptions!X20","v":"Forecast"},{"$f":"Assumptions!Y20","v":"Forecast"},{"$f":"Assumptions!Z20","v":"Forecast"}]
[]
[]
[null,{"$f":"Hist_vol!B$13","v":"Category"},"Type",{"$f":"Hist_vol!D$13","v":"RIN category"},{"$f":"Hist_vol!E$13","v":"Description"},null,null,{"$f":"Assumptions!G$24","v":"2011/12"},{"$f":"Assumptions!H$24","v":"2012/13"},{"$f":"Assumptions!I$24","v":"2013/14"},{"$f":"Assumptions!J$24","v":"2014/15"},{"$f":"Assumptions!K$24","v":"2015/16"},{"$f":"Assumptions!L$24","v":"2016/17"},{"$f":"Assumptions!M$24","v":"2017/18"},{"$f":"Assumptions!N$24","v":"2018/19"},{"$f":"Assumptions!O$24","v":"2019/20"},{"$f":"Assumptions!P$24","v":"2020/21"},{"$f":"Assumptions!Q$24","v":"2021/22"},{"$f":"Assumptions!R$24","v":"2022/23"},{"$f":"Assumptions!S$24","v":"2023/24"},{"$f":"Assumptions!T$24","v":"2024/25"},{"$f":"Assumptions!U$24","v":"2025/26"},{"$f":"Assumptions!V$24","v":"2026/27"},{"$f":"Assumptions!W$24","v":"2027/28"},{"$f":"Assumptions!X$24","v":"2028/29"},{"$f":"Assumptions!Y$24","v":"2029/30"},{"$f":"Assumptions!Z$24","v":"2030/31"},null,"2026-31 Total"]
[]
[null,"Forecast net spend (June 2026 $)"]
[null,{"$f":"Hist_vol!B15","v":"Connections"},{"$f":"Hist_vol!C15","v":"R1"},{"$f":"Hist_vol!D15","v":"Residential"},{"$f":"Hist_vol!E15","v":"Simple connection LV"},{"$f":"D16&\" \"&E16","v":"Residential Simple connection LV"},null,{"$f":"Forecast_spend!H16-Forecast_contrib!H16","v":3131032.8659351678},{"$f":"Forecast_spend!I16-Forecast_contrib!I16","v":3548983.8623135341},{"$f":"Forecast_spend!J16-Forecast_contrib!J16","v":3831223.8213968677},{"$f":"Forecast_spend!K16-Forecast_contrib!K16","v":3570310.5465911911},{"$f":"Forecast_spend!L16-Forecast_contrib!L16","v":1600490.078219068},{"$f":"Forecast_spend!M16-Forecast_contrib!M16","v":0},{"$f":"Forecast_spend!N16-Forecast_contrib!N16","v":0},{"$f":"Forecast_spend!O16-Forecast_contrib!O16","v":0},{"$f":"Forecast_spend!P16-Forecast_contrib!P16","v":0},{"$f":"Forecast_spend!Q16-Forecast_contrib!Q16","v":0},{"$f":"Forecast_spend!R16-Forecast_contrib!R16","v":0},{"$f":"Forecast_spend!S16-Forecast_contrib!S16","v":0},{"$f":"Forecast_spend!T16-Forecast_contrib!T16","v":0},{"$f":"Forecast_spend!U16-Forecast_contrib!U16","v":0},{"$f":"Forecast_spend!V16-Forecast_contrib!V16","v":0},{"$f":"Forecast_spend!W16-Forecast_contrib!W16","v":0},{"$f":"Forecast_spend!X16-Forecast_contrib!X16","v":0},{"$f":"Forecast_spend!Y16-Forecast_contrib!Y16","v":0},{"$f":"Forecast_spend!Z16-Forecast_contrib!Z16","v":0},{"$f":"Forecast_spend!AA16-Forecast_contrib!AA16","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H16:$AA16)","v":0}]
[null,{"$f":"Hist_vol!B16","v":"Connections"},{"$f":"Hist_vol!C16","v":"R2"},{"$f":"Hist_vol!D16","v":"Residential"},{"$f":"Hist_vol!E16","v":"Complex connection LV"},{"$f":"D17&\" \"&E17","v":"Residential Complex connection LV"},null,{"$f":"Forecast_spend!H17-Forecast_contrib!H17","v":12710634.908167487},{"$f":"Forecast_spend!I17-Forecast_contrib!I17","v":15994526.566664334},{"$f":"Forecast_spend!J17-Forecast_contrib!J17","v":17978797.666095704},{"$f":"Forecast_spend!K17-Forecast_contrib!K17","v":15647392.784664264},{"$f":"Forecast_spend!L17-Forecast_contrib!L17","v":10539407.660881754},{"$f":"Forecast_spend!M17-Forecast_contrib!M17","v":6271120.4601395689},{"$f":"Forecast_spend!N17-Forecast_contrib!N17","v":3066608.0482105576},{"$f":"Forecast_spend!O17-Forecast_contrib!O17","v":6317747.5462550707},{"$f":"Forecast_spend!P17-Forecast_contrib!P17","v":9277473.5322476458},{"$f":"Forecast_spend!Q17-Forecast_contrib!Q17","v":6102053.6895229928},{"$f":"Forecast_spend!R17-Forecast_contrib!R17","v":9675650.9971817993},{"$f":"Forecast_spend!S17-Forecast_contrib!S17","v":15185773.070307486},{"$f":"Forecast_spend!T17-Forecast_contrib!T17","v":7074902.448364079},{"$f":"Forecast_spend!U17-Forecast_contrib!U17","v":6465241.9787632078},{"$f":"Forecast_spend!V17-Forecast_contrib!V17","v":17185954.375334114},{"$f":"Forecast_spend!W17-Forecast_contrib!W17","v":19365965.891616967},{"$f":"Forecast_spend!X17-Forecast_contrib!X17","v":19324803.168543816},{"$f":"Forecast_spend!Y17-Forecast_contrib!Y17","v":18622429.743718654},{"$f":"Forecast_spend!Z17-Forecast_contrib!Z17","v":18753914.974548522},{"$f":"Forecast_spend!AA17-Forecast_contrib!AA17","v":19197582.249285042},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H17:$AA17)","v":95264696.027713001}]
[null,{"$f":"Hist_vol!B17","v":"Connections"},{"$f":"Hist_vol!C17","v":"R3"},{"$f":"Hist_vol!D17","v":"Residential"},{"$f":"Hist_vol!E17","v":"Complex connection HV"},"Residential Complex connection HV",null,{"$f":"Forecast_spend!H18-Forecast_contrib!H18","v":6038512.2683134498},{"$f":"Forecast_spend!I18-Forecast_contrib!I18","v":7991194.5387612944},{"$f":"Forecast_spend!J18-Forecast_contrib!J18","v":8061480.39870698},{"$f":"Forecast_spend!K18-Forecast_contrib!K18","v":6165611.8709042277},{"$f":"Forecast_spend!L18-Forecast_contrib!L18","v":3584818.6440470819},{"$f":"Forecast_spend!M18-Forecast_contrib!M18","v":1925594.4134509386},{"$f":"Forecast_spend!N18-Forecast_contrib!N18","v":1098761.3795222342},{"$f":"Forecast_spend!O18-Forecast_contrib!O18","v":1996629.6231929585},{"$f":"Forecast_spend!P18-Forecast_contrib!P18","v":3742187.3207469801},{"$f":"Forecast_spend!Q18-Forecast_contrib!Q18","v":3512372.4375608107},{"$f":"Forecast_spend!R18-Forecast_contrib!R18","v":4652270.5945403203},{"$f":"Forecast_spend!S18-Forecast_contrib!S18","v":5395311.1832786174},{"$f":"Forecast_spend!T18-Forecast_contrib!T18","v":3959427.9511136264},{"$f":"Forecast_spend!U18-Forecast_contrib!U18","v":3426770.6122680255},{"$f":"Forecast_spend!V18-Forecast_contrib!V18","v":3214043.8076332146},{"$f":"Forecast_spend!W18-Forecast_contrib!W18","v":3621740.2533152886},{"$f":"Forecast_spend!X18-Forecast_contrib!X18","v":3614042.1766004767},{"$f":"Forecast_spend!Y18-Forecast_contrib!Y18","v":3482687.2976450529},{"$f":"Forecast_spend!Z18-Forecast_contrib!Z18","v":3507277.104106456},{"$f":"Forecast_spend!AA18-Forecast_contrib!AA18","v":3590249.8634815766},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H18:$AA18)","v":17815996.695148852}]
[null,{"$f":"Hist_vol!B18","v":"Connections"},{"$f":"Hist_vol!C18","v":"CI1"},{"$f":"Hist_vol!D18","v":"Commercial/Industrial"},{"$f":"Hist_vol!E18","v":"Simple connection LV"},"Commercial/Industrial Simple connection LV",null,{"$f":"Forecast_spend!H19-Forecast_contrib!H19","v":431428.81986782729},{"$f":"Forecast_spend!I19-Forecast_contrib!I19","v":563699.49653959577},{"$f":"Forecast_spend!J19-Forecast_contrib!J19","v":631588.52037520625},{"$f":"Forecast_spend!K19-Forecast_contrib!K19","v":581909.15685047791},{"$f":"Forecast_spend!L19-Forecast_contrib!L19","v":260544.76125520078},{"$f":"Forecast_spend!M19-Forecast_contrib!M19","v":0},{"$f":"Forecast_spend!N19-Forecast_contrib!N19","v":0},{"$f":"Forecast_spend!O19-Forecast_contrib!O19","v":0},{"$f":"Forecast_spend!P19-Forecast_contrib!P19","v":0},{"$f":"Forecast_spend!Q19-Forecast_contrib!Q19","v":0},{"$f":"Forecast_spend!R19-Forecast_contrib!R19","v":0},{"$f":"Forecast_spend!S19-Forecast_contrib!S19","v":0},{"$f":"Forecast_spend!T19-Forecast_contrib!T19","v":0},{"$f":"Forecast_spend!U19-Forecast_contrib!U19","v":0},{"$f":"Forecast_spend!V19-Forecast_contrib!V19","v":0},{"$f":"Forecast_spend!W19-Forecast_contrib!W19","v":0},{"$f":"Forecast_spend!X19-Forecast_contrib!X19","v":0},{"$f":"Forecast_spend!Y19-Forecast_contrib!Y19","v":0},{"$f":"Forecast_spend!Z19-Forecast_contrib!Z19","v":0},{"$f":"Forecast_spend!AA19-Forecast_contrib!AA19","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H19:$AA19)","v":0}]
[null,{"$f":"Hist_vol!B19","v":"Connections"},{"$f":"Hist_vol!C19","v":"CI2"},{"$f":"Hist_vol!D19","v":"Commercial/Industrial"},{"$f":"Hist_vol!E19","v":"Complex connection HV (customer connected at LV, minor HV works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, minor HV works)",null,{"$f":"Forecast_spend!H20-Forecast_contrib!H20","v":9736523.0962864477},{"$f":"Forecast_spend!I20-Forecast_contrib!I20","v":351242.35177075863},{"$f":"Forecast_spend!J20-Forecast_contrib!J20","v":-117917.15234993771},{"$f":"Forecast_spend!K20-Forecast_contrib!K20","v":-4495588.0971229412},{"$f":"Forecast_spend!L20-Forecast_contrib!L20","v":-4702718.2301576734},{"$f":"Forecast_spend!M20-Forecast_contrib!M20","v":-125943.20428496972},{"$f":"Forecast_spend!N20-Forecast_contrib!N20","v":4446167.3811575435},{"$f":"Forecast_spend!O20-Forecast_contrib!O20","v":-1063823.1368866265},{"$f":"Forecast_spend!P20-Forecast_contrib!P20","v":-13269761.676152848},{"$f":"Forecast_spend!Q20-Forecast_contrib!Q20","v":-2808935.5978927799},{"$f":"Forecast_spend!R20-Forecast_contrib!R20","v":-2482220.8845185004},{"$f":"Forecast_spend!S20-Forecast_contrib!S20","v":-1967956.3190126047},{"$f":"Forecast_spend!T20-Forecast_contrib!T20","v":1762931.1082753353},{"$f":"Forecast_spend!U20-Forecast_contrib!U20","v":919483.32876275107},{"$f":"Forecast_spend!V20-Forecast_contrib!V20","v":0},{"$f":"Forecast_spend!W20-Forecast_contrib!W20","v":0},{"$f":"Forecast_spend!X20-Forecast_contrib!X20","v":0},{"$f":"Forecast_spend!Y20-Forecast_contrib!Y20","v":0},{"$f":"Forecast_spend!Z20-Forecast_contrib!Z20","v":0},{"$f":"Forecast_spend!AA20-Forecast_contrib!AA20","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H20:$AA20)","v":0}]
[null,{"$f":"Hist_vol!B20","v":"Connections"},{"$f":"Hist_vol!C20","v":"CI3"},{"$f":"Hist_vol!D20","v":"Commercial/Industrial"},{"$f":"Hist_vol!E20","v":"Complex connection HV (customer connected at LV, upstream asset works)"},"Commercial/Industrial Complex connection HV (customer connected at LV, upstream asset works)",null,{"$f":"Forecast_spend!H21-Forecast_contrib!H21","v":19622356.547735803},{"$f":"Forecast_spend!I21-Forecast_contrib!I21","v":24638995.268695094},{"$f":"Forecast_spend!J21-Forecast_contrib!J21","v":26488397.495847784},{"$f":"Forecast_spend!K21-Forecast_contrib!K21","v":22341922.227572814},{"$f":"Forecast_spend!L21-Forecast_contrib!L21","v":15897955.567310562},{"$f":"Forecast_spend!M21-Forecast_contrib!M21","v":11968558.415169232},{"$f":"Forecast_spend!N21-Forecast_contrib!N21","v":7454736.0218330286},{"$f":"Forecast_spend!O21-Forecast_contrib!O21","v":10693312.862396874},{"$f":"Forecast_spend!P21-Forecast_contrib!P21","v":24683826.422282565},{"$f":"Forecast_spend!Q21-Forecast_contrib!Q21","v":27527843.580970556},{"$f":"Forecast_spend!R21-Forecast_contrib!R21","v":32783748.099454515},{"$f":"Forecast_spend!S21-Forecast_contrib!S21","v":33247989.892569967},{"$f":"Forecast_spend!T21-Forecast_contrib!T21","v":32481500.714958519},{"$f":"Forecast_spend!U21-Forecast_contrib!U21","v":31247857.072055735},{"$f":"Forecast_spend!V21-Forecast_contrib!V21","v":37117587.422333613},{"$f":"Forecast_spend!W21-Forecast_contrib!W21","v":34087443.97976923},{"$f":"Forecast_spend!X21-Forecast_contrib!X21","v":32513228.852871127},{"$f":"Forecast_spend!Y21-Forecast_contrib!Y21","v":32460142.245778032},{"$f":"Forecast_spend!Z21-Forecast_contrib!Z21","v":32945934.178387284},{"$f":"Forecast_spend!AA21-Forecast_contrib!AA21","v":31215693.754086308},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H21:$AA21)","v":163222443.01089197}]
[null,{"$f":"Hist_vol!B21","v":"Connections"},{"$f":"Hist_vol!C21","v":"CI4"},{"$f":"Hist_vol!D21","v":"Commercial/Industrial"},{"$f":"Hist_vol!E21","v":"Complex connection HV (customer connected at HV)"},"Commercial/Industrial Complex connection HV (customer connected at HV)",null,{"$f":"Forecast_spend!H22-Forecast_contrib!H22","v":2061731.634400489},{"$f":"Forecast_spend!I22-Forecast_contrib!I22","v":2940360.6206936091},{"$f":"Forecast_spend!J22-Forecast_contrib!J22","v":3212329.4796737353},{"$f":"Forecast_spend!K22-Forecast_contrib!K22","v":1701692.6254096744},{"$f":"Forecast_spend!L22-Forecast_contrib!L22","v":718272.26534571021},{"$f":"Forecast_spend!M22-Forecast_contrib!M22","v":689086.17129158159},{"$f":"Forecast_spend!N22-Forecast_contrib!N22","v":289001.19930780143},{"$f":"Forecast_spend!O22-Forecast_contrib!O22","v":482650.8678931701},{"$f":"Forecast_spend!P22-Forecast_contrib!P22","v":1706778.0755213015},{"$f":"Forecast_spend!Q22-Forecast_contrib!Q22","v":4967600.584734438},{"$f":"Forecast_spend!R22-Forecast_contrib!R22","v":5171697.3245198596},{"$f":"Forecast_spend!S22-Forecast_contrib!S22","v":-5781690.986149909},{"$f":"Forecast_spend!T22-Forecast_contrib!T22","v":7417763.5305363461},{"$f":"Forecast_spend!U22-Forecast_contrib!U22","v":1080795.483778581},{"$f":"Forecast_spend!V22-Forecast_contrib!V22","v":4736411.6412234735},{"$f":"Forecast_spend!W22-Forecast_contrib!W22","v":4349748.3995467443},{"$f":"Forecast_spend!X22-Forecast_contrib!X22","v":4148869.7495420333},{"$f":"Forecast_spend!Y22-Forecast_contrib!Y22","v":4142095.6017245073},{"$f":"Forecast_spend!Z22-Forecast_contrib!Z22","v":4204085.3678869084},{"$f":"Forecast_spend!AA22-Forecast_contrib!AA22","v":3983297.0177571364},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H22:$AA22)","v":20828096.136457328}]
[null,{"$f":"Hist_vol!B22","v":"Connections"},{"$f":"Hist_vol!C22","v":"CI5"},{"$f":"Hist_vol!D22","v":"Commercial/Industrial"},{"$f":"Hist_vol!E22","v":"Complex connection sub-transmission"},"Commercial/Industrial Complex connection sub-transmission",null,{"$f":"Forecast_spend!H23-Forecast_contrib!H23","v":0},{"$f":"Forecast_spend!I23-Forecast_contrib!I23","v":0},{"$f":"Forecast_spend!J23-Forecast_contrib!J23","v":0},{"$f":"Forecast_spend!K23-Forecast_contrib!K23","v":0},{"$f":"Forecast_spend!L23-Forecast_contrib!L23","v":0},{"$f":"Forecast_spend!M23-Forecast_contrib!M23","v":1037225.1653933269},{"$f":"Forecast_spend!N23-Forecast_contrib!N23","v":1022123.7199232858},{"$f":"Forecast_spend!O23-Forecast_contrib!O23","v":0},{"$f":"Forecast_spend!P23-Forecast_contrib!P23","v":0},{"$f":"Forecast_spend!Q23-Forecast_contrib!Q23","v":0},{"$f":"Forecast_spend!R23-Forecast_contrib!R23","v":0},{"$f":"Forecast_spend!S23-Forecast_contrib!S23","v":5579147.2265929161},{"$f":"Forecast_spend!T23-Forecast_contrib!T23","v":677499.34360105393},{"$f":"Forecast_spend!U23-Forecast_contrib!U23","v":1375557.8884454444},{"$f":"Forecast_spend!V23-Forecast_contrib!V23","v":2160169.269754298},{"$f":"Forecast_spend!W23-Forecast_contrib!W23","v":1983820.9884638884},{"$f":"Forecast_spend!X23-Forecast_contrib!X23","v":1892204.8200309821},{"$f":"Forecast_spend!Y23-Forecast_contrib!Y23","v":1889115.2857901594},{"$f":"Forecast_spend!Z23-Forecast_contrib!Z23","v":1917387.4035971924},{"$f":"Forecast_spend!AA23-Forecast_contrib!AA23","v":1816690.87525514},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H23:$AA23)","v":9499219.3731373623}]
[null,{"$f":"Hist_vol!B23","v":"Connections"},{"$f":"Hist_vol!C23","v":"S1"},{"$f":"Hist_vol!D23","v":"Subdivision"},{"$f":"Hist_vol!E23","v":"Complex connection LV"},"Subdivision Complex connection LV",null,{"$f":"Forecast_spend!H24-Forecast_contrib!H24","v":0},{"$f":"Forecast_spend!I24-Forecast_contrib!I24","v":0},{"$f":"Forecast_spend!J24-Forecast_contrib!J24","v":0},{"$f":"Forecast_spend!K24-Forecast_contrib!K24","v":0},{"$f":"Forecast_spend!L24-Forecast_contrib!L24","v":0},{"$f":"Forecast_spend!M24-Forecast_contrib!M24","v":0},{"$f":"Forecast_spend!N24-Forecast_contrib!N24","v":0},{"$f":"Forecast_spend!O24-Forecast_contrib!O24","v":0},{"$f":"Forecast_spend!P24-Forecast_contrib!P24","v":0},{"$f":"Forecast_spend!Q24-Forecast_contrib!Q24","v":0},{"$f":"Forecast_spend!R24-Forecast_contrib!R24","v":0},{"$f":"Forecast_spend!S24-Forecast_contrib!S24","v":0},{"$f":"Forecast_spend!T24-Forecast_contrib!T24","v":0},{"$f":"Forecast_spend!U24-Forecast_contrib!U24","v":0},{"$f":"Forecast_spend!V24-Forecast_contrib!V24","v":0},{"$f":"Forecast_spend!W24-Forecast_contrib!W24","v":0},{"$f":"Forecast_spend!X24-Forecast_contrib!X24","v":0},{"$f":"Forecast_spend!Y24-Forecast_contrib!Y24","v":0},{"$f":"Forecast_spend!Z24-Forecast_contrib!Z24","v":0},{"$f":"Forecast_spend!AA24-Forecast_contrib!AA24","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H24:$AA24)","v":0}]
[null,{"$f":"Hist_vol!B24","v":"Connections"},{"$f":"Hist_vol!C24","v":"S2"},{"$f":"Hist_vol!D24","v":"Subdivision"},{"$f":"Hist_vol!E24","v":"Complex connection HV (no upstream asset works)"},"Subdivision Complex connection HV (no upstream asset works)",null,{"$f":"Forecast_spend!H25-Forecast_contrib!H25","v":0},{"$f":"Forecast_spend!I25-Forecast_contrib!I25","v":0},{"$f":"Forecast_spend!J25-Forecast_contrib!J25","v":0},{"$f":"Forecast_spend!K25-Forecast_contrib!K25","v":0},{"$f":"Forecast_spend!L25-Forecast_contrib!L25","v":0},{"$f":"Forecast_spend!M25-Forecast_contrib!M25","v":0},{"$f":"Forecast_spend!N25-Forecast_contrib!N25","v":0},{"$f":"Forecast_spend!O25-Forecast_contrib!O25","v":0},{"$f":"Forecast_spend!P25-Forecast_contrib!P25","v":0},{"$f":"Forecast_spend!Q25-Forecast_contrib!Q25","v":0},{"$f":"Forecast_spend!R25-Forecast_contrib!R25","v":0},{"$f":"Forecast_spend!S25-Forecast_contrib!S25","v":0},{"$f":"Forecast_spend!T25-Forecast_contrib!T25","v":0},{"$f":"Forecast_spend!U25-Forecast_contrib!U25","v":0},{"$f":"Forecast_spend!V25-Forecast_contrib!V25","v":0},{"$f":"Forecast_spend!W25-Forecast_contrib!W25","v":0},{"$f":"Forecast_spend!X25-Forecast_contrib!X25","v":0},{"$f":"Forecast_spend!Y25-Forecast_contrib!Y25","v":0},{"$f":"Forecast_spend!Z25-Forecast_contrib!Z25","v":0},{"$f":"Forecast_spend!AA25-Forecast_contrib!AA25","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H25:$AA25)","v":0}]
[null,{"$f":"Hist_vol!B25","v":"Connections"},{"$f":"Hist_vol!C25","v":"S3"},{"$f":"Hist_vol!D25","v":"Subdivision"},{"$f":"Hist_vol!E25","v":"Complex connection HV (with upstream asset works)"},"Subdivision Complex connection HV (with upstream asset works)",null,{"$f":"Forecast_spend!H26-Forecast_contrib!H26","v":26752083.118088502},{"$f":"Forecast_spend!I26-Forecast_contrib!I26","v":33021149.242263637},{"$f":"Forecast_spend!J26-Forecast_contrib!J26","v":30477774.016826332},{"$f":"Forecast_spend!K26-Forecast_contrib!K26","v":28549432.776036952},{"$f":"Forecast_spend!L26-Forecast_contrib!L26","v":32916416.561078694},{"$f":"Forecast_spend!M26-Forecast_contrib!M26","v":32459879.94022692},{"$f":"Forecast_spend!N26-Forecast_contrib!N26","v":25255613.971816611},{"$f":"Forecast_spend!O26-Forecast_contrib!O26","v":19830477.117405899},{"$f":"Forecast_spend!P26-Forecast_contrib!P26","v":22418270.792803131},{"$f":"Forecast_spend!Q26-Forecast_contrib!Q26","v":25044784.022176087},{"$f":"Forecast_spend!R26-Forecast_contrib!R26","v":26900539.49547594},{"$f":"Forecast_spend!S26-Forecast_contrib!S26","v":31431593.423884101},{"$f":"Forecast_spend!T26-Forecast_contrib!T26","v":41601910.497346893},{"$f":"Forecast_spend!U26-Forecast_contrib!U26","v":47772968.67896153},{"$f":"Forecast_spend!V26-Forecast_contrib!V26","v":27374682.063238248},{"$f":"Forecast_spend!W26-Forecast_contrib!W26","v":30847117.800533801},{"$f":"Forecast_spend!X26-Forecast_contrib!X26","v":30781551.67412759},{"$f":"Forecast_spend!Y26-Forecast_contrib!Y26","v":29662774.748834908},{"$f":"Forecast_spend!Z26-Forecast_contrib!Z26","v":29872211.263756953},{"$f":"Forecast_spend!AA26-Forecast_contrib!AA26","v":30578907.576485835},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H26:$AA26)","v":151742563.06373909}]
[null,{"$f":"Hist_vol!B26","v":"Connections"},{"$f":"Hist_vol!C26","v":"EG1"},{"$f":"Hist_vol!D26","v":"Embedded generation"},{"$f":"Hist_vol!E26","v":"Simple connection LV"},"Embedded generation Simple connection LV",null,{"$f":"Forecast_spend!H27-Forecast_contrib!H27","v":0},{"$f":"Forecast_spend!I27-Forecast_contrib!I27","v":0},{"$f":"Forecast_spend!J27-Forecast_contrib!J27","v":0},{"$f":"Forecast_spend!K27-Forecast_contrib!K27","v":0},{"$f":"Forecast_spend!L27-Forecast_contrib!L27","v":0},{"$f":"Forecast_spend!M27-Forecast_contrib!M27","v":0},{"$f":"Forecast_spend!N27-Forecast_contrib!N27","v":0},{"$f":"Forecast_spend!O27-Forecast_contrib!O27","v":0},{"$f":"Forecast_spend!P27-Forecast_contrib!P27","v":0},{"$f":"Forecast_spend!Q27-Forecast_contrib!Q27","v":0},{"$f":"Forecast_spend!R27-Forecast_contrib!R27","v":0},{"$f":"Forecast_spend!S27-Forecast_contrib!S27","v":0},{"$f":"Forecast_spend!T27-Forecast_contrib!T27","v":0},{"$f":"Forecast_spend!U27-Forecast_contrib!U27","v":0},{"$f":"Forecast_spend!V27-Forecast_contrib!V27","v":0},{"$f":"Forecast_spend!W27-Forecast_contrib!W27","v":0},{"$f":"Forecast_spend!X27-Forecast_contrib!X27","v":0},{"$f":"Forecast_spend!Y27-Forecast_contrib!Y27","v":0},{"$f":"Forecast_spend!Z27-Forecast_contrib!Z27","v":0},{"$f":"Forecast_spend!AA27-Forecast_contrib!AA27","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H27:$AA27)","v":0}]
[null,{"$f":"Hist_vol!B27","v":"Connections"},{"$f":"Hist_vol!C27","v":"EG2"},{"$f":"Hist_vol!D27","v":"Embedded generation"},{"$f":"Hist_vol!E27","v":"Complex connection HV (small capacity)"},"Embedded generation Complex connection HV (small capacity)",null,{"$f":"Forecast_spend!H28-Forecast_contrib!H28","v":668708.97226237995},{"$f":"Forecast_spend!I28-Forecast_contrib!I28","v":675184.68408793351},{"$f":"Forecast_spend!J28-Forecast_contrib!J28","v":896587.91766282183},{"$f":"Forecast_spend!K28-Forecast_contrib!K28","v":933561.20653141127},{"$f":"Forecast_spend!L28-Forecast_contrib!L28","v":442984.38302774879},{"$f":"Forecast_spend!M28-Forecast_contrib!M28","v":643040.15043301089},{"$f":"Forecast_spend!N28-Forecast_contrib!N28","v":499526.8508908432},{"$f":"Forecast_spend!O28-Forecast_contrib!O28","v":657225.22751183063},{"$f":"Forecast_spend!P28-Forecast_contrib!P28","v":-5454038.3664564053},{"$f":"Forecast_spend!Q28-Forecast_contrib!Q28","v":-9314071.3889430426},{"$f":"Forecast_spend!R28-Forecast_contrib!R28","v":-5091241.2509896383},{"$f":"Forecast_spend!S28-Forecast_contrib!S28","v":-1087220.3138477169},{"$f":"Forecast_spend!T28-Forecast_contrib!T28","v":-1224097.2952667512},{"$f":"Forecast_spend!U28-Forecast_contrib!U28","v":37724.866354682483},{"$f":"Forecast_spend!V28-Forecast_contrib!V28","v":0},{"$f":"Forecast_spend!W28-Forecast_contrib!W28","v":0},{"$f":"Forecast_spend!X28-Forecast_contrib!X28","v":0},{"$f":"Forecast_spend!Y28-Forecast_contrib!Y28","v":0},{"$f":"Forecast_spend!Z28-Forecast_contrib!Z28","v":0},{"$f":"Forecast_spend!AA28-Forecast_contrib!AA28","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H28:$AA28)","v":0}]
[null,{"$f":"Hist_vol!B28","v":"Connections"},{"$f":"Hist_vol!C28","v":"EG3"},{"$f":"Hist_vol!D28","v":"Embedded generation"},{"$f":"Hist_vol!E28","v":"Complex connection HV (large capacity)"},"Embedded generation Complex connection HV (large capacity)",null,{"$f":"Forecast_spend!H29-Forecast_contrib!H29","v":3971608.7886961736},{"$f":"Forecast_spend!I29-Forecast_contrib!I29","v":1173173.8763649496},{"$f":"Forecast_spend!J29-Forecast_contrib!J29","v":0},{"$f":"Forecast_spend!K29-Forecast_contrib!K29","v":1941327.7212183282},{"$f":"Forecast_spend!L29-Forecast_contrib!L29","v":2207438.2308225939},{"$f":"Forecast_spend!M29-Forecast_contrib!M29","v":1914255.2758962596},{"$f":"Forecast_spend!N29-Forecast_contrib!N29","v":2610242.8423469253},{"$f":"Forecast_spend!O29-Forecast_contrib!O29","v":4467933.6179361455},{"$f":"Forecast_spend!P29-Forecast_contrib!P29","v":2949374.6754739825},{"$f":"Forecast_spend!Q29-Forecast_contrib!Q29","v":-2955624.5081073018},{"$f":"Forecast_spend!R29-Forecast_contrib!R29","v":-2170362.2186511913},{"$f":"Forecast_spend!S29-Forecast_contrib!S29","v":-1772245.0945760394},{"$f":"Forecast_spend!T29-Forecast_contrib!T29","v":-3451607.5226547942},{"$f":"Forecast_spend!U29-Forecast_contrib!U29","v":37724.866354682483},{"$f":"Forecast_spend!V29-Forecast_contrib!V29","v":0},{"$f":"Forecast_spend!W29-Forecast_contrib!W29","v":0},{"$f":"Forecast_spend!X29-Forecast_contrib!X29","v":0},{"$f":"Forecast_spend!Y29-Forecast_contrib!Y29","v":0},{"$f":"Forecast_spend!Z29-Forecast_contrib!Z29","v":0},{"$f":"Forecast_spend!AA29-Forecast_contrib!AA29","v":0},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H29:$AA29)","v":0}]
[null,{"$f":"'Grid connected batteries'!B17","v":"Connections"},"Grid connected Batteries",{"$f":"'Grid connected batteries'!C17","v":"Grid connected Battery"},"Net capex",{"$f":"D30","v":"Grid connected Battery"},null,{"$f":"Forecast_spend!H30-Forecast_contrib!H30","v":0},{"$f":"Forecast_spend!I30-Forecast_contrib!I30","v":0},{"$f":"Forecast_spend!J30-Forecast_contrib!J30","v":0},{"$f":"Forecast_spend!K30-Forecast_contrib!K30","v":0},{"$f":"Forecast_spend!L30-Forecast_contrib!L30","v":0},{"$f":"Forecast_spend!M30-Forecast_contrib!M30","v":0},{"$f":"Forecast_spend!N30-Forecast_contrib!N30","v":0},{"$f":"Forecast_spend!O30-Forecast_contrib!O30","v":0},{"$f":"Forecast_spend!P30-Forecast_contrib!P30","v":0},{"$f":"Forecast_spend!Q30-Forecast_contrib!Q30","v":0},{"$f":"Forecast_spend!R30-Forecast_contrib!R30","v":0},{"$f":"Forecast_spend!S30-Forecast_contrib!S30","v":0},{"$f":"Forecast_spend!T30-Forecast_contrib!T30","v":0},{"$f":"Forecast_spend!U30-Forecast_contrib!U30","v":0},{"$f":"Forecast_spend!V30-Forecast_contrib!V30","v":0},{"$f":"Forecast_spend!W30-Forecast_contrib!W30","v":1971991.3300526999},{"$f":"Forecast_spend!X30-Forecast_contrib!X30","v":1888066.8568773},{"$f":"Forecast_spend!Y30-Forecast_contrib!Y30","v":2199657.9892386012},{"$f":"Forecast_spend!Z30-Forecast_contrib!Z30","v":2443954.1845554002},{"$f":"Forecast_spend!AA30-Forecast_contrib!AA30","v":2145500.2960049994},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H30:$AA30)","v":10649170.656729002}]
[null,{"$f":"'Data Centres'!A2","v":"Connections"},"Data Centres",{"$f":"'Data Centres'!A2","v":"Connections"},"Net capex",{"$f":"D31","v":"Connections"},null,{"$f":"Forecast_spend!H31-Forecast_contrib!H31","v":0},{"$f":"Forecast_spend!I31-Forecast_contrib!I31","v":0},{"$f":"Forecast_spend!J31-Forecast_contrib!J31","v":0},{"$f":"Forecast_spend!K31-Forecast_contrib!K31","v":0},{"$f":"Forecast_spend!L31-Forecast_contrib!L31","v":0},{"$f":"Forecast_spend!M31-Forecast_contrib!M31","v":0},{"$f":"Forecast_spend!N31-Forecast_contrib!N31","v":0},{"$f":"Forecast_spend!O31-Forecast_contrib!O31","v":0},{"$f":"Forecast_spend!P31-Forecast_contrib!P31","v":0},{"$f":"Forecast_spend!Q31-Forecast_contrib!Q31","v":0},{"$f":"Forecast_spend!R31-Forecast_contrib!R31","v":0},{"$f":"Forecast_spend!S31-Forecast_contrib!S31","v":0},{"$f":"Forecast_spend!T31-Forecast_contrib!T31","v":0},{"$f":"Forecast_spend!U31-Forecast_contrib!U31","v":0},{"$f":"Forecast_spend!V31-Forecast_contrib!V31","v":0},{"$f":"Forecast_spend!W31-Forecast_contrib!W31","v":55468016.090338767},{"$f":"Forecast_spend!X31-Forecast_contrib!X31","v":15069042.898425713},{"$f":"Forecast_spend!Y31-Forecast_contrib!Y31","v":15240052.382243544},{"$f":"Forecast_spend!Z31-Forecast_contrib!Z31","v":10405210.19163356},{"$f":"Forecast_spend!AA31-Forecast_contrib!AA31","v":25227331.764020652},null,{"$f":"SUMPRODUCT($H$7:$AA$7*$H31:$AA31)","v":121409653.32666224}]
[null,null,null,"Total",null,null,null,{"$f":"SUM(H16:H31)","v":85124621.019753724},90898510.50815475,91460262.164235502,76937572.8186564,63465609.921830736,56782816.787715867,45742781.415008828,43382153.725705326,46054110.776466347,52076022.820021763,69440082.157013103,80230702.083046809,90300230.776274323,92364124.775744647,91788848.579516962,151695844.73363739,109231810.19701904,107698955.29497346,104049974.66847226,117755253.39637668,null,{"$f":"SUM(AC16:AC31)","v":590431838.29047871}]

{"sheet":"Lists","index":15,"n_rows":105,"n_cols":28,"rows_kept":105,"cut":false,"hidden":false,"merged":[]}
[{"$f":"Assumptions!$A$1","v":"Powercor"}]
[{"$f":"Assumptions!$A$2","v":"Connections"}]
["Assumptions"]
[]
[]
[null,"Business",null,"RIN categories",null,"Business categories","AER categories",null,"PTRM asset category",null,"RIN category",null,null,"Forecast basis",null,"Growth rates",null,null,"Code","Segment","Type"]
[null,"Powercor",null,"Replacement",null,"Replacement","Replacement",null,"Subtransmission",null,"Residential","Res",null,"History",null,"Historical",null,null,"R1","Residential","Simple connection LV"]
[null,"CitiPower",null,"Augmentation",null,"DER Augmentation","Augmentation",null,"Distribution system assets",null,"Commercial/Industrial","C&I",null,"Business case",null,"Growth1",null,null,"R2","Residential","Complex connection LV"]
[null,"United Energy",null,"Connections",null,"Other augmentation","DER capex",null,"Public lighting",null,"Subdivision","Subd",null,"Other",null,"Growth2",null,null,"R3","Residential","Complex connection HV"]
[null,null,null,null,null,"Connections","Connections",null,"SCADA/Network control",null,"Embedded generation","EmbG",null,null,null,"Growth3",null,null,"CI1","Commercial/Industrial","Simple connection LV"]
[null,null,null,null,null,"SCADA","Augmentation",null,"Non-network general assets - IT",null,"Other connections","Other",null,null,null,"Flat",null,null,"CI2","Commercial/Industrial","Complex connection HV (customer connected at LV, minor HV works)"]
[null,null,null,null,null,"VBRC","Replacement",null,"Non-network general assets - Other",null,null,null,null,null,null,"ACIF",null,null,"CI3","Commercial/Industrial","Complex connection HV (customer connected at LV, upstream asset works)"]
[null,null,null,null,null,"REFCL","Augmentation",null,"VBRC",null,null,null,null,null,null,"GSP",null,null,"CI4","Commercial/Industrial","Complex connection HV (customer connected at HV)"]
[null,null,null,null,null,"Recurring IT","ICT capex",null,"Land",null,null,null,null,null,null,"HIA",null,null,"CI5","Commercial/Industrial","Complex connection sub-transmission"]
[null,null,null,null,null,"Non-recurring IT","ICT capex",null,"Accelerated depreciation assets",null,null,null,null,null,null,"ACIF FTI",null,null,"S1","Subdivision","Complex connection LV"]
[null,null,null,null,null,"Recurring DER IT","DER capex",null,null,null,null,null,null,null,null,"Macromonitor",null,null,"S2","Subdivision","Complex connection HV (no upstream asset works)"]
[null,null,null,null,null,"Non-recurring DER IT","DER capex",null,null,null,null,null,null,null,null,null,null,null,"S3","Subdivision","Complex connection HV (with upstream asset works)"]
[null,null,null,null,null,"Property","Property capex",null,null,null,null,null,null,null,null,null,null,null,"EG1","Embedded generation","Simple connection LV"]
[null,null,null,null,null,"Fleet","Fleet capex",null,null,null,null,null,null,null,null,null,null,null,"EG2","Embedded generation","Complex connection HV (small capacity)"]
[null,null,null,null,null,"Other","Other non-network capex",null,null,null,null,null,null,null,null,null,null,null,"EG3","Embedded generation","Complex connection HV (large capacity)"]
[null,null,null,null,null,"Land","Other non-network capex"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RHU","Fuse/Junction Box Replacement",null,null,null,{"$f":"W60&X60","v":"RHUFuse/Junction Box Replacement"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLG","Sustainable Lantern Replacemen",null,null,null,"RLGSustainable Lantern Replacemen"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLJ","Single Main Roads P/L replacem",null,null,null,"RLJSingle Main Roads P/L replacem"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RLM","Single Minor Roads P/L replace",null,null,null,"RLMSingle Minor Roads P/L replace"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMF","Premise faults service replace",null,null,null,"RMFPremise faults service replace"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMJ","Replace Service (alter termina",null,null,null,"RMJReplace Service (alter termina"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMK","Replace Service (& customer ma",null,null,null,"RMKReplace Service (& customer ma"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RML","Install Disconnect Device",null,null,null,"RMLInstall Disconnect Device"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMP","Service replacement (Planned)",null,null,null,"RMPService replacement (Planned)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RMU","O/h services replaced with U/G",null,null,null,"RMUO/h services replaced with U/G"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROA","O/H Line Repl-HV ABC",null,null,null,"ROAO/H Line Repl-HV ABC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROF","Fargo Sleeve replacement (3)",null,null,null,"ROFFargo Sleeve replacement (3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROH","Open wire replacement",null,null,null,"ROHOpen wire replacement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROL","O/H Line Repl-LV ABC",null,null,null,"ROLO/H Line Repl-LV ABC"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ROP",null,null,null,null,"ROP"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPA","Pole Replace P/L - Main Roads",null,null,null,"RPAPole Replace P/L - Main Roads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPB","Pole Replace P/L - Minor Roads",null,null,null,"RPBPole Replace P/L - Minor Roads"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPH","Pole Replacement- High Voltage",null,null,null,"RPHPole Replacement- High Voltage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPL","Pole Replacement- Low Voltage",null,null,null,"RPLPole Replacement- Low Voltage"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RPS","Pole Replacement- SubT",null,null,null,"RPSPole Replacement- SubT"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRH","Pole Reinforcement- HV",null,null,null,"RRHPole Reinforcement- HV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRL","Pole Reinforcement- LV",null,null,null,"RRLPole Reinforcement- LV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RRS","Pole Reinforcement- ST",null,null,null,"RRSPole Reinforcement- ST"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RSA","Subtrans Install Replacement",null,null,null,"RSASubtrans Install Replacement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUA","Dist. U/G Cable Replacement",null,null,null,"RUADist. U/G Cable Replacement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUC","Underground Cable Replacement",null,null,null,"RUCUnderground Cable Replacement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUD","Pillar to Pit",null,null,null,"RUDPillar to Pit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUE","Pillar to Pit Cust Service Alt",null,null,null,"RUEPillar to Pit Cust Service Alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUF","Pillar to UEL STD Pillar Repla",null,null,null,"RUFPillar to UEL STD Pillar Repla"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUG","Dist. U/G Cable Repl-non cabus",null,null,null,"RUGDist. U/G Cable Repl-non cabus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUH","Dist. U/G Cable Repl-HV",null,null,null,"RUHDist. U/G Cable Repl-HV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUL","Dist. U/G Cable Repl-LV",null,null,null,"RULDist. U/G Cable Repl-LV"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUP","Dist. U/G Cable Replacement -",null,null,null,"RUPDist. U/G Cable Replacement -"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RUS","Dist. U/G Cable Repl-SubT",null,null,null,{"$f":"W93&X93","v":"RUSDist. U/G Cable Repl-SubT"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXD","Surge Diverter repl (set of 3)",null,null,null,"RXDSurge Diverter repl (set of 3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXE","Surge Diverter repl - (single)",null,null,null,"RXESurge Diverter repl - (single)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXF","Fuse Unit repl (set of 3)",null,null,null,"RXFFuse Unit repl (set of 3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXG","Sub T Insulator repl(set of 3)",null,null,null,"RXGSub T Insulator repl(set of 3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXH","HV Xarms replacement",null,null,null,"RXHHV Xarms replacement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXI","HV Insulator repl (set of 3)",null,null,null,"RXIHV Insulator repl (set of 3)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXJ","Fuse Unit repl (single)",null,null,null,"RXJFuse Unit repl (single)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXK","Sub T Insulator repl (single)",null,null,null,"RXKSub T Insulator repl (single)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXL","LV Xarms replacement",null,null,null,"RXLLV Xarms replacement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXM","HV Insulator repl (single)",null,null,null,"RXMHV Insulator repl (single)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXP","Pole Top Rot life extension",null,null,null,"RXPPole Top Rot life extension"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RXS","ST Xarms replacement",null,null,null,"RXSST Xarms replacement"]

{"sheet":"Output","index":16,"n_rows":1009,"n_cols":94,"rows_kept":1009,"cut":false,"hidden":false,"merged":[[5,31,5,32],[7,31,7,32],[4,8,4,14],[4,16,4,22],[6,2,6,3],[6,5,6,6],[6,43,6,52],[6,24,6,26],[6,28,6,29],[6,8,6,14],[6,16,6,22],[6,34,6,41],[6,31,6,32]]}
["Powercor"]
[null,null,"SME Output sheet for input into AER Capex Forecast Model",null,null,null,null,null,"Key:","Input","Do not edit"]
[null,null,"Input| Projects"]
[]
[null,null,null,null,null,null,null,null,"Total annual direct costs excl. type 2 capcons, unescalated (note: please include type 1 capital contributions and rebates where applicable)",null,null,null,null,null,null,null,"Total annual type 1 capital contributions, direct costs, unescalated",null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,{"$f":"SUM(I10:I1009)","v":258124.89008752815},223114.20768769388,608819.91100736812,302244.21080224164,294560.14193662436,257542.42953478443,351487.87590500567,null,{"$f":"SUM(Q10:Q1009)","v":165760.76531178353},131325.3591081769,457124.06627373077,193012.40060522256,186861.18664165097,153492.45486631215,233732.62250862899,null,null,null,null,null,null,null,null,"NOTE: fill in table only if you select 'DNSP defined' overhead allocation",null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50]
[null,null,"13. Project Details",null,null,"14. RIN and optional DNSP mapping categories",null,null,"15. Unescalated direct costs (excluding type 2 capital contributions) ($'000s 2025-26 June)",null,null,null,null,null,null,null,"16. Type 1 capital contributions included in table 15 ($'000s 2025-26 June)",null,null,null,null,null,null,null,"17. Cost components as % of direct costs ",null,null,null,"18. Capitalised overheads allocation",null,null,"19. Allocation of capitalised overheads - DNSP defined",null,null,"20. AER categories as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)",null,null,null,null,null,null,null,null,"21. PTRM asset classes as % of direct costs (i.e. total costs reported in table 15, excluding capitalised overheads)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,"% of total capitalised overheads allocated to project:",null,null,null,null,null,null,null,null,null,null,0,"Dx","Dx","Dx","Dx","Dx","Dx","Dx","Dx","Dx","Dx","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,"Project/Program Inputs","Unique ID",null,"RIN categories","DNSP category (free-fill)",null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31",null,"Internal labour","Contract labour","Non-labour",null,"Network Overheads Applies","Corporate Overheads Applies",null,"% of total network overheads","% of total corporate overheads",null,"Replacement","DER capex","Augmentation","Connections","ICT capex","Property capex","Fleet capex","Other non-network capex",null,"Subtransmission","Distribution system assets","Public lighting","SCADA/Network control","Non-network general assets - IT","Non-network general assets - Other","VBRC","Land","in-house software","Accelerated depreciation assets","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",""]
[null,1,"HV pole replacement",1,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C10))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C10))/1000","v":0},null,null,null,null,{"$f":"IF(SUM(Y10:AA10,I10:O10)=0,\"\",IF(SUM(Y10:AA10)=1,\"\",1))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI10:AP10)=0,\"\",IF(SUM(AI10:AP10)=1,\"\",1))","v":1}]
[null,{"$f":"IFERROR(B10+1,\"\")","v":2},"LV pole replacement",2,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C11))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C11))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,3,"LV pole top replacement",3,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C12))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C12))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,4,"HV pole top replacement",4,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C13))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C13))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,5,"Unplanned line maintenance",5,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C14))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C14))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,6,"HBRA HV wooden cross-arm replacements ",6,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C15))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C15))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,7,"Pole reinforcement",7,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C16))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C16))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,8,"Defective conductor",8,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C17))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C17))/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,9,"Risk-based HV conductor replacement",9,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C18))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C18))/1000","v":0},null,null,null,null,{"$f":"IF(SUM(Y18:AA18,I18:O18)=0,\"\",IF(SUM(Y18:AA18)=1,\"\",1))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,10,"Conductor clearance rectification from LIDAR",10,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C19))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C19))/1000","v":0},null,null,null,null,{"$f":"IF(SUM(Y19:AA19,I19:O19)=0,\"\",IF(SUM(Y19:AA19)=1,\"\",1))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI19:AP19)=0,\"\",IF(SUM(AI19:AP19)=1,\"\",1))","v":1}]
[null,11,"Risk-based 66kV replacement",11,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C20))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C20))/1000","v":0},null,null,null,null,{"$f":"IF(SUM(Y20:AA20,I20:O20)=0,\"\",IF(SUM(Y20:AA20)=1,\"\",1))","v":""},null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI20:AP20)=0,\"\",IF(SUM(AI20:AP20)=1,\"\",1))","v":1}]
[null,12,"Bare 22kV conductor bushfire mitigation",12,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C21))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C21))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI21:AP21)=0,\"\",IF(SUM(AI21:AP21)=1,\"\",1))","v":1}]
[null,13,"Risk-based HV cable replacement",13,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C22))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C22))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI22:AP22)=0,\"\",IF(SUM(AI22:AP22)=1,\"\",1))","v":1}]
[null,14,"Defective SWER ISO & CBU Earth Repair",14,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C23))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C23))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI23:AP23)=0,\"\",IF(SUM(AI23:AP23)=1,\"\",1))","v":1}]
[null,15,"Corrective HV cable replacement",15,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C24))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C24))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,16,"Corrective LV cable replacement",16,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C25))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C25))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,17,"Service lines",17,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C26))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C26))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,18,"ZSS transformer replacement",18,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C27))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C27))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,19,"Transformer refurbishment",19,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C28))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C28))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,20,"Miscellaneous plant and station",20,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C29))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C29))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,21,"Minor station works",21,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C30))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C30))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,22,"Defective kiosk transformer replacement",22,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C31))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C31))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,23,"Defective ground transformer replacement",23,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C32))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C32))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,24,"Compliance replacement transformers",24,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C33))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C33))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,25,"Defective indoor transformer replacement",25,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C34))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C34))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,26,"Other distribution works",26,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C35))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C35))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,27,"ZSS switchboard replacement",27,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C36))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C36))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,28,"Defective fuses, surge diverters and ACRs",28,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C37))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C37))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,29,"CRO switch program",29,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C38))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C38))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,30,"Unmaintainable RMUs",30,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C39))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C39))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,31,"Defective switches",31,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C40))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C40))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,32,"Expulsion drop-out fuse program",32,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C41))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C41))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,33,"Relay replacements",33,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C42))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C42))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,34,"Secondary defects, batteries and chargers",34,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C43))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C43))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,35,"Underground pits and pillars",35,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C44))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C44))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,36,"Environmental",36,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C45))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C45))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,37,"Earth grid",37,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C46))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C46))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,38,"Innovation fund",38,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C47))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C47))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,39,"Faults",39,null,"Replacement","Replacement",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C48))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C48))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,40,"Communications",40,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C49))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C49))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,41,"HV feeder program",41,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C50))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C50))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,42,"System security",42,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C51))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C51))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,43,"Metering",43,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C52))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C52))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,44,"ZSS capacity upgrades",44,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C53))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C53))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,45,"Customer-driven electrification",45,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C54))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C54))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,46,"HV customer non-compliance",46,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C55))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C55))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,47,"REFCL compliance",47,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C56))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C56))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,48,"Non-mandated REFCL",48,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C57))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C57))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,49,"Western growth corridor expansion",49,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C58))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C58))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,50,"Asset relocations",50,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C59))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C59))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,51,"Minimising bushfire risk (augex)",51,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C60))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C60))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,52,"Power quality",52,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C61))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C61))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,53,"Regional and rural supply",53,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C62))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C62))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,54,"Worst served customer program",54,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C63))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C63))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,55,"Stand-alone power systems",55,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C64))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C64))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,56,"Network innovation",56,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C65))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C65))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,57,"Subtransmission upgrades",57,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C66))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C66))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,58,"Operational technology",58,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C67))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C67))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,59,"AEMO compliance",59,null,"Augmentation","Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C68))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C68))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,60,"Residential simple connection LV",60,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C69))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C69))/1000","v":0},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,61,"Residential complex connection LV",61,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":29183.777587156172},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":36808.977480673435},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":41478.138881778592},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":41389.976321029717},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":39885.628816504795},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":40167.244652027097},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C70))/1000","v":41117.493812942303},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":22718.535608392966},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":19623.023105339318},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":22112.172990161624},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":22065.173152485899},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":21263.199072786145},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":21413.329677478578},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C70))/1000","v":21919.911563657261},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,62,"Residential complex connection HV",62,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":7463.3427216806285},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":7548.2373224138564},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":8505.7194575995181},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":8487.6403916479139},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":8179.1511926339736},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":8236.9007772669156},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C71))/1000","v":8431.7637338860877},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4036.5721094126025},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4334.1935147806416},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4883.97920428423},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4873.5982150474374},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4696.4638949889204},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4729.6236731604595},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C71))/1000","v":4841.5138704045112},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,63,"Commercial/Industrial simple connection LV",63,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C72))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C72))/1000","v":0},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,64,"Commercial/Industrial complex connection HV (customer connected at LV, minor HV works)",64,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":18384.679603287444},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":26573.169750389534},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":24403.833819389783},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":23276.823992088241},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":23238.818304765238},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":23586.605765779696},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C73))/1000","v":22347.894532186128},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":17465.196274524693},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":26573.169750389534},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":24403.833819389783},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":23276.823992088241},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":23238.818304765238},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":23586.605765779696},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C73))/1000","v":22347.894532186128},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,65,"Commercial/Industrial complex connection HV (customer connected at LV, upstream asset works)",65,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":49837.646641986161},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":56395.276879657809},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":51791.373708793966},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":49399.561521772717},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":49318.90342641883},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":50057.000173755339},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C74))/1000","v":47428.128132947051},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":18589.789569930428},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":19277.689457324203},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":17703.929729024738},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":16886.332668901592},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":16858.761180640802},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":17111.065995368055},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C74))/1000","v":16212.434378860744},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI74:AP74)=0,\"\",IF(SUM(AI74:AP74)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B74+1,\"\")","v":66},"Commercial/Industrial complex connection HV (customer connected at HV)",66,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":36511.189019887403},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":14438.624457506829},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":13259.908213863284},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":12647.543493764804},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":12626.892971013445},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":12815.864500860536},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C75))/1000","v":12142.80643209588},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":35430.393536108822},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":9702.2128162833542},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":8910.1598143165393},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":8498.6737442227713},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":8484.7973692889373},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":8611.7791329736283},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C75))/1000","v":8159.5094143387432},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,67,"Commercial/Industrial complex connection sub-transmission",67,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":46468.786308190429},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":4790.06039595122},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":4399.0174670795686},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":4195.8634892020964},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":4189.0126114416771},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":4251.7045280952916},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C76))/1000","v":4028.4153353572124},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":45093.228419744984},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":2629.891126196922},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":2415.1964786156805},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":2303.6586691711141},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":2299.8973256515178},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":2334.3171244980995},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C76))/1000","v":2211.7244601020725},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,68,"Subdivision complex connection LV",68,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C77))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C77))/1000","v":0},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,69,"Subdivision complex connection HV (no upstream asset works)",69,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C78))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C78))/1000","v":0},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,70,"Subdivision complex connection HV (with upstream asset works)",70,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":58639.85027453037},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":33616.77416308345},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":37881.009550614966},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":37800.492755605112},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":36426.607530215064},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":36683.800655138781},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C79))/1000","v":37551.640884004635},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":10866.881595568841},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":6242.092099845202},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":7033.8917500811649},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":7018.9410814775183},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":6763.8327813801525},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":6811.58939138183},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C79))/1000","v":6972.7333075188008},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,71,"Embedded generation simple connection LV",71,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C80))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C80))/1000","v":0},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,72,"Embedded generation complex connection HV (small capacity)",72,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":5817.8089654047735},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":6109.1250133257336},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":6974.4987309767903},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":2368.744738180269},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":1401.252708907949},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":299.25867449968803},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C81))/1000","v":176.43727459021318},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":5780.084099050091},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":6109.1250133257336},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":6974.4987309767903},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":2368.744738180269},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":1401.252708907949},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":299.25867449968803},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C81))/1000","v":176.43727459021318},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,73,"Embedded generation complex connection HV (large capacity)",73,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":5817.8089654047735},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":36833.962224692004},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":42051.590404942304},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":14281.955929163743},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":8448.6222224260673},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":1804.3308473617546},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C82))/1000","v":1063.7994627884705},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":5780.084099050091},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":36833.962224692004},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":42051.590404942304},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":14281.955929163743},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":8448.6222224260673},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":1804.3308473617546},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C82))/1000","v":1063.7994627884705},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,74,"Grid connected batteries",74,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":8288.0468367377998},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":7935.3221802822027},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":9244.9029373404028},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":10271.651015775598},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C83))/1000","v":9017.2845440699984},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":6316.0555066851002},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":6047.2553234049028},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":7045.244948101802},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":7827.6968312201989},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C83))/1000","v":6871.7842480649988},null,0.48,0,0.52,{"$f":"IF(SUM(Y83:AA83,I83:O83)=0,\"\",IF(SUM(Y83:AA83)=1,\"\",1))","v":""},null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,75,"Data centres",75,null,"Connections","Connections",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":369786.77393559157},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":100460.28598950479},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":101600.34921495698},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":69368.067944223701},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C84))/1000","v":168182.21176013767},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":314318.75784525281},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":85391.243091079072},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":86360.296832713444},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":58962.857752590142},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C84))/1000","v":142954.87999611703},null,0.48,0,0.52,"",null,null,null,null,null,null,0,0,0,1,0,0,0,0,null,0.13,0.87,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,76,"Mobile emergency response vehicles",76,null,"Non-network capex","Resilience (Fleet)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C85))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C85))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,77,"Situational awareness for extreme weather",77,null,"Non-network capex","Resilience (IT)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C86))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C86))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,78,"Flood clearance remediation program",78,null,"Replacement","Resilience (Replacement)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C87))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C87))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,79,"Bushfire exposed pole program",79,null,"Replacement","Resilience (Replacement)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C88))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C88))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,80,"Ballan microgrid",80,null,"Augmentation","Resilience (Augmentation)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C89))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C89))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,81,"Lancefield microgrid",81,null,"Augmentation","Resilience (Augmentation)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C90))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C90))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,82,"Apollo Bay microgrid",82,null,"Augmentation","Resilience (Augmentation)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C91))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C91))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,83,"Donald Microgrid",83,null,"Augmentation","Resilience (Augmentation)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C92))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C92))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,84,"Radio sites solar and batteries",84,null,"Augmentation","Resilience (Augmentation)",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C93))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C93))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,85,"Market systems",85,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C94))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C94))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,86,"End user device management",86,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C95))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C95))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,87,"EMS",87,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C96))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C96))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,88,"Facilities security",88,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C97))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C97))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,89,"Cyber security",89,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C98))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C98))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,90,"ERP & billing systems",90,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C99))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C99))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,91,"Market compliance",91,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C100))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C100))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,92,"Customer enablement",92,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C101))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C101))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,93,"Telephony",93,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C102))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C102))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,94,"Network management",94,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C103))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C103))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,95,"Infrastructure refresh",95,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C104))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C104))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,96,"Market interface technology enhancements",96,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C105))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C105))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,97,"Flexible trading arrangements",97,null,"Non-network capex","IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C106))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C106))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,98,"Network data visibility",98,null,"Non-network capex","CER IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C107))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C107))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,99,"Flexible services",99,null,"Non-network capex","CER IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C108))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C108))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,100,"Non-network procurement platform",100,null,"Non-network capex","CER IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C109))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C109))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,101,"CER integration: IT",101,null,"Non-network capex","CER IT",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C110))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C110))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,102,"CER integration: Augmentation",102,null,"Augmentation","CER Augmentation",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C111))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C111))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,103,"Fleet",103,null,"Non-network capex","Fleet",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C112))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C112))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,104,"Tools",104,null,"Non-network capex","Tools",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C113))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C113))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,105,"Property recurrent expenditure",105,null,"Non-network capex","Property",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C114))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C114))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,106,"Training facility development",106,null,"Non-network capex","Property",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C115))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C115))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,107,"Head office refurbishment",107,null,"Non-network capex","Property",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C116))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C116))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,108,"Geelong depot redevelopment",108,null,"Non-network capex","Property",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C117))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C117))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,109,"Control room refurbishment",109,null,"Non-network capex","Property",null,{"$f":"SUMPRODUCT((Forecast_spend!U$16:U$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!V$16:V$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!W$16:W$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!X$16:X$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Y$16:Y$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!Z$16:Z$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_spend!AA$16:AA$31)*(Forecast_spend!$F$16:$F$31=$C118))/1000","v":0},null,{"$f":"SUMPRODUCT((Forecast_contrib!U$16:U$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!V$16:V$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!W$16:W$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!X$16:X$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Y$16:Y$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!Z$16:Z$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},{"$f":"SUMPRODUCT((Forecast_contrib!AA$16:AA$31)*(Forecast_contrib!$F$16:$F$31=$C118))/1000","v":0},null,null,null,null,"",null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,{"$f":"IFERROR(B118+1,\"\")","v":110},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,112,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,113,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,114,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,116,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,117,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,118,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,119,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,120,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,121,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,122,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,123,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,124,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,125,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,126,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,127,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,128,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,129,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI138:AP138)=0,\"\",IF(SUM(AI138:AP138)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B138+1,\"\")","v":130},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,131,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,134,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,136,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,137,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,138,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y147:AA147,I147:O147)=0,\"\",IF(SUM(Y147:AA147)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,139,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,140,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,141,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,142,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,143,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,144,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,145,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,146,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,148,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,149,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,150,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,151,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,154,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,156,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,157,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,158,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,159,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,160,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,162,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,163,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,164,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,165,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,166,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,167,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,168,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,169,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,170,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,171,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,172,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,173,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,174,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,175,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,176,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,177,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,178,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,179,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,180,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,181,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,182,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,183,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,184,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,185,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,186,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,188,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,189,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI202:AP202)=0,\"\",IF(SUM(AI202:AP202)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B202+1,\"\")","v":194},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,195,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,196,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,198,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,200,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,202,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y211:AA211,I211:O211)=0,\"\",IF(SUM(Y211:AA211)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,204,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,205,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,207,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,208,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,209,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,210,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,214,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,215,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,216,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,217,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,218,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,220,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,221,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,222,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,223,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,225,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,226,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,227,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,228,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,229,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,231,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,232,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,233,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,234,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,235,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,236,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,237,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,238,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,240,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,241,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,242,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,243,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,244,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,246,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,247,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,248,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,249,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,251,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,252,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,253,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,254,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,255,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,256,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,257,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI266:AP266)=0,\"\",IF(SUM(AI266:AP266)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B266+1,\"\")","v":258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,259,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,260,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,261,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,262,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,264,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,265,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,266,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y275:AA275,I275:O275)=0,\"\",IF(SUM(Y275:AA275)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,267,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,268,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,269,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,270,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,271,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,272,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,274,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,275,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,276,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,277,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,278,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,279,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,280,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,281,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,282,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,284,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,285,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,287,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,288,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,289,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,290,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,291,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,292,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,293,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,294,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,295,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,296,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,297,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,298,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,300,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,302,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,304,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,305,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,306,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,307,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,308,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,309,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,310,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,312,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,313,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,314,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,315,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,316,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,317,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,318,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,319,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,320,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI330:AP330)=0,\"\",IF(SUM(AI330:AP330)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B330+1,\"\")","v":322},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,323,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,324,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,327,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,329,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,330,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y339:AA339,I339:O339)=0,\"\",IF(SUM(Y339:AA339)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,332,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,334,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,335,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,337,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,338,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,339,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,340,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,341,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,342,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,343,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,344,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,346,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,348,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,349,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,350,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,351,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,353,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,354,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,356,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,357,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,359,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,360,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,361,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,362,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,363,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,364,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,365,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,367,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,368,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,370,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,371,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,372,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,373,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,374,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,375,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,376,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,377,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,378,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,379,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,380,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,381,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,382,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,383,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,384,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,385,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI394:AP394)=0,\"\",IF(SUM(AI394:AP394)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B394+1,\"\")","v":386},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,388,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,389,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,390,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,392,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,393,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y403:AA403,I403:O403)=0,\"\",IF(SUM(Y403:AA403)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,395,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,397,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,400,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,402,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,403,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,404,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,406,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,407,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,408,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,409,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,410,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,411,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,413,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,415,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,416,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,417,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,418,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,420,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,422,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,423,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,424,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,425,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,426,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,428,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,429,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,430,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,432,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,433,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,434,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,438,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,439,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,440,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,441,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,442,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,443,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,444,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,446,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,447,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,448,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,449,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI458:AP458)=0,\"\",IF(SUM(AI458:AP458)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B458+1,\"\")","v":450},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,451,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,452,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,453,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,455,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,456,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,457,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y467:AA467,I467:O467)=0,\"\",IF(SUM(Y467:AA467)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,460,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,461,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,462,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,463,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,464,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,465,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,467,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,470,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,472,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,473,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,474,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,476,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,477,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,479,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,480,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,481,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,482,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,483,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,484,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,485,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,486,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,487,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,488,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,489,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,490,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,491,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,492,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,493,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,494,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,495,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,496,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,497,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,498,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,499,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,500,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,501,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,503,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,505,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,506,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,507,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,508,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,509,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,510,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,513,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI522:AP522)=0,\"\",IF(SUM(AI522:AP522)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B522+1,\"\")","v":514},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,516,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,518,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,519,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,520,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,522,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y531:AA531,I531:O531)=0,\"\",IF(SUM(Y531:AA531)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,523,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,524,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,526,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,528,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,529,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,530,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,531,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,532,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,534,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,535,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,537,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,540,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,542,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,543,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,544,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,545,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,546,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,547,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,548,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,549,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,551,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,552,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,553,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,557,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,558,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,559,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,560,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,561,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,565,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,566,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,567,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,568,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,569,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,570,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,572,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,573,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,575,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,576,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,577,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI586:AP586)=0,\"\",IF(SUM(AI586:AP586)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B586+1,\"\")","v":578},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,579,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,580,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,581,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,582,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,585,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,586,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y595:AA595,I595:O595)=0,\"\",IF(SUM(Y595:AA595)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,587,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,588,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,590,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,591,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,592,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,594,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,595,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,596,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,599,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,601,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,602,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,604,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,605,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,606,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,607,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,608,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,609,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,610,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,611,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,612,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,613,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,614,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,616,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,617,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,618,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,619,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,620,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,621,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,623,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,624,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,625,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,626,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,628,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,629,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,630,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,631,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,633,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,635,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,636,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,637,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,638,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,639,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,640,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,641,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI650:AP650)=0,\"\",IF(SUM(AI650:AP650)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B650+1,\"\")","v":642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,643,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,644,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,645,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,647,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,648,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,649,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,650,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y659:AA659,I659:O659)=0,\"\",IF(SUM(Y659:AA659)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,652,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,654,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,655,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,656,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,657,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,658,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,659,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,661,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,662,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,664,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,665,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,666,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,667,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,668,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,669,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,670,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,671,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,672,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,673,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,674,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,675,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,676,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,677,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,679,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,680,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,681,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,682,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,683,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,684,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,685,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,686,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,687,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,688,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,690,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,691,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,693,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,694,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,696,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,697,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,698,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,699,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,703,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,704,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,705,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI714:AP714)=0,\"\",IF(SUM(AI714:AP714)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B714+1,\"\")","v":706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,707,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,708,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,709,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,710,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,712,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,713,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,714,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y723:AA723,I723:O723)=0,\"\",IF(SUM(Y723:AA723)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,715,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,716,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,718,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,719,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,720,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,721,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,723,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,724,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,725,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,726,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,727,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,728,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,729,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,731,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,732,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,733,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,735,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,736,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,738,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,739,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,740,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,741,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,743,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,744,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,745,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,746,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,747,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,748,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,749,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,750,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,752,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,753,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,754,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,756,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,757,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,758,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,759,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,760,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,762,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,763,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,764,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,765,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,766,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,767,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,768,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,769,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI778:AP778)=0,\"\",IF(SUM(AI778:AP778)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B778+1,\"\")","v":770},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,772,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,774,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,775,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,777,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y787:AA787,I787:O787)=0,\"\",IF(SUM(Y787:AA787)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,780,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,781,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,782,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,783,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,784,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,785,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,788,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,789,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,790,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,791,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,792,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,793,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,794,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,796,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,798,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,799,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,801,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,802,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,803,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,804,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,805,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,807,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,808,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,809,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,811,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,812,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,813,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,818,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,820,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,821,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,822,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,824,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,826,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,827,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,828,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,829,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,830,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,831,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,832,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,833,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI842:AP842)=0,\"\",IF(SUM(AI842:AP842)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B842+1,\"\")","v":834},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,835,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y851:AA851,I851:O851)=0,\"\",IF(SUM(Y851:AA851)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,888,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,889,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,890,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,891,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,893,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,894,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,895,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,896,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI906:AP906)=0,\"\",IF(SUM(AI906:AP906)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B906+1,\"\")","v":898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,899,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,900,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,901,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,902,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,903,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,905,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,906,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y915:AA915,I915:O915)=0,\"\",IF(SUM(Y915:AA915)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,907,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,908,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,910,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,911,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,912,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,913,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,914,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,915,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,917,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,918,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,919,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,920,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,921,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,922,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,924,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,925,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,927,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,928,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,929,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,930,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,932,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,933,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,934,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,935,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,937,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,938,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,939,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,940,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,942,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,943,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,945,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,947,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,948,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,949,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,950,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,951,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,953,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,954,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,956,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,957,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,958,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,959,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,960,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNT(AI970:AP970)=0,\"\",IF(SUM(AI970:AP970)=1,\"\",1))","v":""}]
[null,{"$f":"IFERROR(B970+1,\"\")","v":962},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,965,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,966,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,970,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y979:AA979,I979:O979)=0,\"\",IF(SUM(Y979:AA979)=1,\"\",1))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,973,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,975,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,976,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,977,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,978,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,979,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,980,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,981,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,982,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,984,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,985,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,986,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,987,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,988,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,990,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,993,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Type 2 Capcons","index":17,"n_rows":43,"n_cols":21,"rows_kept":43,"cut":false,"hidden":false,"merged":[[12,11,12,18],[35,2,35,9],[35,11,35,18],[1,8,1,9],[6,1,9,1],[6,2,9,9],[10,1,11,1],[10,2,11,9],[12,2,12,9]]}
["Powercor     2026-27"]
[null,"AER Capex Forecast Model","Sheet Validation",null,0,null,"Key:","Input","Formula - do not edit"]
[null,{"$f":"IFERROR(MID(CELL(\"filename\",A2),FIND(\"]\",CELL(\"filename\",A2))+1,255),\"\")","v":"Type 2 Capcons"}]
[]
[null,"24. Forecast type 2 capital contributions ($'000s 2025-26 June)"]
[]
[null,"Definition for type 1 capital contributions","Cash contributions received by a DNSP:\n-       with respect to standard control services, where tax payable on the capital contribution is recovered via the corporate income tax allowance used to derive the annual revenue requirement.\nFor clarity, type 1 capital contributions do not include PWC undergrounding capex (equity funded)."]
[]
[]
[]
[null,"Definition for type 2 capital contributions","Any form of capital contributions received by a DNSP (including gifted assets or cash contributions) that do not meet the definition of Type 1 capital contributions, or are PWC undergrounding capex (equity funded). "]
[]
[null,null,"Distribution Assets",null,null,null,null,null,null,null,null,"Transmission Assets"]
[null,"Forecast type 2 capcons by RIN category: ","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","Forecast period",null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","Forecast period"]
[null,"Replacement",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(E15:I15),\"\")","v":0},null,null,0,0,0,0,0,null,{"$f":"IFERROR(SUM(N15:R15),\"\")","v":0}]
[null,"Augmentation",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(E16:I16),\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(N16:R16),\"\")","v":0}]
[null,"Connections",{"$f":"Forecast_spend!U71/1000","v":70375.819828626903},{"$f":"Forecast_spend!V71/1000","v":42627.19966330818},{"$f":"Forecast_spend!W71/1000","v":47130.654178190285},{"$f":"Forecast_spend!X71/1000","v":46855.093036737642},{"$f":"Forecast_spend!Y71/1000","v":45283.919654650163},{"$f":"Forecast_spend!Z71/1000","v":45633.618258212722},{"$f":"Forecast_spend!AA71/1000","v":46420.095969311777},{"$f":"IFERROR(SUM(E17:I17),\"\")","v":231323.38109710257},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(N17:R17),\"\")","v":0}]
[null,"Non-network capex",null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(E18:I18),\"\")","v":0},null,null,null,null,null,null,null,null,{"$f":"IFERROR(SUM(N18:R18),\"\")","v":0}]
[null,"Total type 2 capital contributions",{"$f":"SUM(C15:C18)","v":70375.819828626903},{"$f":"SUM(D15:D18)","v":42627.19966330818},{"$f":"SUM(E15:E18)","v":47130.654178190285},46855.093036737642,45283.919654650163,45633.618258212722,46420.095969311777,231323.38109710257,null,{"$f":"SUM(L15:L18)","v":0},{"$f":"SUM(M15:M18)","v":0},{"$f":"SUM(N15:N18)","v":0},0,0,0,0,0]
[]
[]
[null,{"$f":"IFERROR(LEFT(B5,2)+1&\". Cost components of type 2 capital contributions\",\"\")","v":"25. Cost components of type 2 capital contributions"}]
[]
[null,null,"Internal labour","Contract labour","Non-labour",null,{"$f":"IF(G25=0,0,1)","v":0}]
[null,"Cost components as % of direct costs",0,0,1,null,{"$f":"IF(OR(C25<0,C25>1,D25<0,D25>1,E25<0,E25>1,SUM(C25:E25)<0,SUM(C25:E25)>1),1,0)","v":0}]
[]
[]
[null,{"$f":"IFERROR(LEFT(B22,2)+1&\". Real price escalators for type 2 capital contributions\",\"\")","v":"26. Real price escalators for type 2 capital contributions"}]
[]
[null," Real cost escalation - cumulative","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31"]
[null,"Real Cost Escalation - Network overheads",1,1,1,1,1,1,1]
[]
[]
[null,"27. Forecast type 2 capital contributions, escalated ($'000s June 2026)"]
[]
[null,null,"Distribution Assets",null,null,null,null,null,null,null,null,"Transmission Assets"]
[null,"Forecast type 2 capcons by RIN category: ","2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","Forecast period",null,"2024-25","2025-26","2026-27","2027-28","2028-29","2029-30","2030-31","Forecast period"]
[null,{"$f":"IFERROR(B15,\"\")","v":"Replacement"},0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(E38:I38),\"\")","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(N38:R38),\"\")","v":0}]
[null,{"$f":"IFERROR(B16,\"\")","v":"Augmentation"},0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(E39:I39),\"\")","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(N39:R39),\"\")","v":0},null,{"$f":"SUM(S38:S41)","v":0}]
[null,{"$f":"IFERROR(B17,\"\")","v":"Connections"},0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(E40:I40),\"\")","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(N40:R40),\"\")","v":0}]
[null,{"$f":"IFERROR(B18,\"\")","v":"Non-network capex"},0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(E41:I41),\"\")","v":0},null,0,0,0,0,0,0,0,{"$f":"IFERROR(SUM(N41:R41),\"\")","v":0}]
[null,{"$f":"IFERROR(B19,\"\")","v":"Total type 2 capital contributions"},0,0,0,0,0,0,0,{"$f":"SUM(J38:J41)","v":0},null,0,0,0,0,0,0,0,{"$f":"SUM(S38:S41)","v":0}]
[null,null,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0]